{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Cover","Parameters","Values","Data sources","Effect Mitigation","Results","Sensitivity analysis","Calculations details","Sensitivity AAD","Check costs per year","Costs per year","Check benefits per year","Benefits per year","Average Annual Benefits","Results_main","Net benefits & IRR","Sensitivity data for graphs","Sensitivity discount"],"not_rendered":{"charts":34,"images":10,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":100,"n_cols":4,"rows_kept":100,"cut":false,"hidden":false,"merged":[[39,2,39,7],[18,3,18,5],[15,2,15,7],[25,2,25,7],[26,2,26,7],[34,2,34,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Copyright © 2020, Bushfire and Natural Hazards CRC"]
[null,null,"Version: 2021-15 (26 February 2021)"]
[null,null,"Developer: Veronique Florec, University of Western Australia"]
[]
[]
[null,null,"BNHCRC project \"Economics of natural hazards\""]
[]
[null,null,"Our project aims to provide information on the economic, social and environmental impacts of natural hazards, in order to help hazard managers in their decision making. The purpose of our research is to help emergency service and land management agencies better prioritise their investments in mitigation. Using economic tools and expertise, we assess the impacts of hazard mitigation on tangible and intangible (non-market) values, in order to shed light on the real (total) costs and benefits of natural hazards and help agencies better allocate their resources for mitigation. "]
[]
[]
[null,null,"To find out more about our project, click on the button                                                                                       or contact","veronique.florec@uwa.edu.au "]
[]
[]
[]
[]
[null,null,"The Economic Analysis Screening Tool for decision making in natural hazards management"]
[]
[null,null,"This tool is intended to help natural hazard managers with the prioritisation of mitigation options and the efficient allocation of resources. The Economic Analysis Screening Tool provides natural hazard managers with an overview of the value for money they can get from investing in different mitigation options. "]
[null,null,"The tool is to be used in the context of decision making for natural hazard mitigation. It uses the information already available in the manager’s organisation (e.g. existing risk analyses). "]
[]
[null,null,"The tool has the following key purposes:"]
[null,null,"     -   Identify the options that are most worth developing business cases for\n     -   Identify and prioritise the type and quantity of information that is needed to improve\n         decisions and the confidence in those decisions\n     -   Help clarifying the counterfactual (business as usual or another baseline)\n     -   Help managers develop their economics thinking\n     -   Determine the importance of non-market values for different decisions"]
[]
[]
[null,null,"Disclaimer"]
[]
[null,null,"The Bushfire and Natural Hazards CRC and the University of Western Australia have endeavoured to ensure that all information in this publication is correct. The BNHCRC and UWA make no warranty with regard to the accuracy of the information provided and will not be liable if the information is inaccurate, incomplete or out of date nor be liable for any direct or indirect damages arising from its use. The contents of this publication should not be used as a substitute for seeking independent professional advice. "]
[]
[]
[null,null,"Copyright"]
[]
[null,null,"This work is copyright. Apart from any use permitted under the Copyright Act 1968, no part of it may be reproduced by any process without written permission from the publisher. Requests and inquiries concerning reproduction rights should be directed to the publisher."]
[]
[]
[null,null,"Photo credits"]
[]
[null,null,"Cover: Photo by Joanne Francis on Unsplash"]
[null,null,"Parameters: Photo by Tyler Easton on Unsplash"]
[null,null,"Reconstruction value: Photo by Brandon Jacoby on Unsplash"]
[null,null,"Effect Mitigation: Photo by bertknot on flickr"]
[null,null,"Results: Photo by Zhu on flickr"]
[null,null,"Sensitivity analysis: Photo by Alistair Paterson on flickr"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,true]

{"sheet":"Parameters","index":1,"n_rows":86,"n_cols":13,"rows_kept":86,"cut":false,"hidden":true,"merged":[[52,1,52,2],[63,1,67,1],[30,0,30,1],[33,1,38,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In this sheet you will need to insert the number of mitigation strategies that you want to evaluate and all information relevant to the costs of each strategy, "]
[null,"how the costs spread over time, how the benefits spread over time, the timeline for the analysis and the discount rate. When you select the number of strategies"]
[null,"you will evaluate, a dialogue box will open for you to insert the names of the mitigation strategies. Click \"Ok\" in the dialogue box when you have inserted the "]
[null,"names, the dialogue box will close automatically. Click the blue \"Next\" button below the names of the mitigation strategies. Insert all the information required "]
[null,"in the grey cells that will appear below. Once you have inserted all the information required, click the green \"Next\" button at the bottom of the page."]
[]
[]
["Mitigation strategies"]
[]
["Number of mitigation strategies to be evaluated",null,null,10]
[]
["Type(s) of mitigation strategy(ies)",null,null,"A","S","D","F","G","H","J","K","L","P"]
[]
[]
[]
[]
[]
[]
["Costs of mitigation strategies"]
[]
[null,null,null,{"$f":"D20","v":"A"},"S","D","F","G","H","J","K","L","P"]
[]
["Capital costs (including planning, design, establishment or construction costs)"]
[]
[null,null,"Year"]
[null,"Spread of capital costs over the first 15 years\n(in %, percentages from year 1 to year 15 must add up to 100% for each mitigation option)",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[]
[]
["Annual operation and maintenance costs"]
[]
[null,"Start year for operation and      → maintenance costs"]
[]
[]
[]
["Benefits of mitigation strategies"]
[]
[null,null,null,{"$f":"D20","v":"A"},"S","D","F","G","H","J","K","L","P"]
[]
["Year the benefits start to appear"]
[]
[null,null,"Year"]
[null,"Proportion of benefits realised each year over the first 15 years \n(in %)",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[]
[]
[]
["Time"]
[]
["Length of the analysis (years)"]
[]
["Discount rate (%)"]

{"sheet":"Values","index":2,"n_rows":75,"n_cols":14,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Values of assets at risk"]
[]
[]
[]
[]
[null,"Type","Asset","Value","Description"]
[]
[null,"Buildings","Residential",null,"$/building"]
[]
[null,null,"Commercial",null,"$/building"]
[]
[null,null,"Industrial",null,"$/building"]
[]
[null,"Infrastructure","Bridges",null,"$/bridge"]
[]
[null,null,"Rail",null,"$/km"]
[]
[null,null,"Power lines",null,"$/km"]
[]
[null,null,"Power poles",null,"$/pole"]
[]
[null,"Agriculture","Horticulture",null,"$/ha"]
[]
[null,null,"Grazing and cropping",null,"$/ha"]
[]
[null,null,"Vineyards",null,"$/ha"]
[]
[null,null,"Plantation forestry",null,"$/ha"]
[]
[null,"Other","Item 1",null,"-"]
[]
[null,null,"Item 2",null,"-"]
[]
[null,null,"Item 3",null,"-"]
[]
[null,null,"Item 4",null,"-"]
[]
[null,null,"Item 5",null,"-",null,null,null,null,null,null,null,null,"Show non-market values"]
[]
[]
[]
[]
[null,"Type","Asset",null,"Description"]
[]
[null,"Physical health","Life",null,"$/fatality"]
[]
[null,null,"Minor injury",null,"$/injury"]
[]
[null,null,"Hospitalised injury",null,"$/injury"]
[]
[null,null,"Serious injury",null,"$/injury"]
[]
[null,"Social","Social disruption",null,"aggregate"]
[]
[null,null,"Unable to return",null,"aggregate"]
[]
[null,"Environment","Native vegetation",null,"$/ha"]
[]
[null,"Other","Item 1",null,"-"]
[]
[null,null,"Item 2",null,"-"]
[]
[null,null,"Item 3",null,"-"]
[]
[null,null,"Item 4",null,"-"]
[]
[null,null,"Item 5",null,"-"]

{"sheet":"Data sources","index":3,"n_rows":75,"n_cols":14,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Data sources for the values of assets at risk"]
[]
[]
[]
[]
[null,"Type","Asset","Value","Description","Source of data"]
[]
[null,"Buildings","Residential",null,"$/building"]
[]
[null,null,"Commercial",null,"$/building"]
[]
[null,null,"Industrial",null,"$/building"]
[]
[null,"Infrastructure","Bridges",null,"$/bridge"]
[]
[null,null,"Rail",null,"$/km"]
[]
[null,null,"Power lines",null,"$/km"]
[]
[null,null,"Power poles",null,"$/pole"]
[]
[null,"Agriculture","Horticulture",null,"$/ha"]
[]
[null,null,"Grazing and cropping",null,"$/ha"]
[]
[null,null,"Vineyards",null,"$/ha"]
[]
[null,null,"Plantation forestry",null,"$/ha"]
[]
[null,"Other",{"$f":"Values!C38","v":"Item 1"},null,{"$f":"Values!E38","v":"-"}]
[]
[null,null,{"$f":"Values!C40","v":"Item 2"},null,{"$f":"Values!E40","v":"-"}]
[]
[null,null,{"$f":"Values!C42","v":"Item 3"},null,{"$f":"Values!E42","v":"-"}]
[]
[null,null,{"$f":"Values!C44","v":"Item 4"},null,{"$f":"Values!E44","v":"-"}]
[]
[null,null,{"$f":"Values!C46","v":"Item 5"},null,{"$f":"Values!E46","v":"-"},null,null,null,null,null,null,null,null,"Hide non-market values"]
[]
[]
[]
[]
[null,"Type","Asset",null,"Description"]
[]
[null,"Physical health","Life",null,"$/fatality"]
[]
[null,null,"Minor injury",null,"$/injury"]
[]
[null,null,"Hospitalised injury",null,"$/injury"]
[]
[null,null,"Serious injury",null,"$/injury"]
[]
[null,"Social","Social disruption",null,"aggregate"]
[]
[null,null,"Unable to return",null,"aggregate"]
[]
[null,"Environment","Native vegetation",null,"$/ha"]
[]
[null,"Other",{"$f":"Values!C67","v":"Item 1"},null,{"$f":"Values!E67","v":"-"}]
[]
[null,null,{"$f":"Values!C69","v":"Item 2"},null,{"$f":"Values!E69","v":"-"}]
[]
[null,null,{"$f":"Values!C71","v":"Item 3"},null,{"$f":"Values!E71","v":"-"}]
[]
[null,null,{"$f":"Values!C73","v":"Item 4"},null,{"$f":"Values!E73","v":"-"}]
[]
[null,null,{"$f":"Values!C75","v":"Item 5"},null,{"$f":"Values!E75","v":"-"}]

{"sheet":"Effect Mitigation","index":4,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":true,"merged":[[10,6,10,15],[10,4,10,5],[35,2,39,2],[28,2,31,2],[10,1,11,2],[10,3,11,3],[12,1,27,1],[28,1,39,1],[12,2,14,2],[15,2,18,2],[19,2,22,2],[23,2,27,2],[32,2,33,2]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Damage without mitigation and proportional reduction"]
[null,"in damage with mitigation"]
[]
[null,"Type",null,"Asset","Average annual damage without mitigation (baseline)",null,"Effects of mitigation (proportional reduction in average annual damage)"]
[null,null,null,null,"Unit","Count","A","S","D","F","G","H","J","K","L","P"]
[null,"Market values","Buildings","Residential","count"]
[null,null,null,"Commercial","count"]
[null,null,null,"Industrial","count"]
[null,null,"Infrastructure","Bridges","count"]
[null,null,null,"Rail","km"]
[null,null,null,"Power lines","km"]
[null,null,null,"Power poles","count"]
[null,null,"Agriculture","Horticulture","hectares"]
[null,null,null,"Grazing and cropping","hectares"]
[null,null,null,"Vineyards","hectares"]
[null,null,null,"Plantation forestry","hectares"]
[null,null,"Other",{"$f":"Values!C38","v":"Item 1"}]
[null,null,null,{"$f":"Values!C40","v":"Item 2"}]
[null,null,null,{"$f":"Values!C42","v":"Item 3"}]
[null,null,null,{"$f":"Values!C44","v":"Item 4"}]
[null,null,null,{"$f":"Values!C46","v":"Item 5"}]
[null,"Non-market values","Physical health","Life","count"]
[null,null,null,"Minor injury","count"]
[null,null,null,"Hospitalised injury","count"]
[null,null,null,"Serious injury","count"]
[null,null,"Social","Social disruption",{"$f":"Values!E61","v":"aggregate"}]
[null,null,null,"Unable to return",{"$f":"Values!E63","v":"aggregate"}]
[null,null,"Environment","Native vegetation","hectares"]
[null,null,"Other",{"$f":"Values!C67","v":"Item 1"}]
[null,null,null,{"$f":"Values!C69","v":"Item 2"}]
[null,null,null,{"$f":"Values!C71","v":"Item 3"}]
[null,null,null,{"$f":"Values!C73","v":"Item 4"}]
[null,null,null,{"$f":"Values!C75","v":"Item 5"}]

{"sheet":"Results","index":5,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Results for 3 decision criteria"]
[]
[]
[null,"Decision criteria",{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"}]
[null,"Net Present Value",{"$f":"Results_main!E8","v":{"$error":"#REF!"}},{"$f":"Results_main!F8","v":{"$error":"#REF!"}},{"$f":"Results_main!G8","v":{"$error":"#REF!"}},{"$f":"Results_main!H8","v":{"$error":"#REF!"}},{"$f":"Results_main!I8","v":{"$error":"#REF!"}},{"$f":"Results_main!J8","v":{"$error":"#REF!"}},{"$f":"Results_main!K8","v":{"$error":"#REF!"}},{"$f":"Results_main!L8","v":{"$error":"#REF!"}},{"$f":"Results_main!M8","v":{"$error":"#REF!"}},{"$f":"Results_main!N8","v":{"$error":"#REF!"}}]
[null,"Benefit Cost Ratio",{"$f":"Results_main!E9","v":{"$error":"#REF!"}},{"$f":"Results_main!F9","v":{"$error":"#REF!"}},{"$f":"Results_main!G9","v":{"$error":"#REF!"}},{"$f":"Results_main!H9","v":{"$error":"#REF!"}},{"$f":"Results_main!I9","v":{"$error":"#REF!"}},{"$f":"Results_main!J9","v":{"$error":"#REF!"}},{"$f":"Results_main!K9","v":{"$error":"#REF!"}},{"$f":"Results_main!L9","v":{"$error":"#REF!"}},{"$f":"Results_main!M9","v":{"$error":"#REF!"}},{"$f":"Results_main!N9","v":{"$error":"#REF!"}}]
[null,"Internal Rate of Return",{"$f":"Results_main!E10","v":{"$error":"#REF!"}},{"$f":"Results_main!F10","v":{"$error":"#REF!"}},{"$f":"Results_main!G10","v":{"$error":"#REF!"}},{"$f":"Results_main!H10","v":{"$error":"#REF!"}},{"$f":"Results_main!I10","v":{"$error":"#REF!"}},{"$f":"Results_main!J10","v":{"$error":"#REF!"}},{"$f":"Results_main!K10","v":{"$error":"#REF!"}},{"$f":"Results_main!L10","v":{"$error":"#REF!"}},{"$f":"Results_main!M10","v":{"$error":"#REF!"}},{"$f":"Results_main!N10","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"Sensitivity of results to changes in discount rate"]

{"sheet":"Sensitivity analysis","index":6,"n_rows":217,"n_cols":9,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Sensitivity to changes in parameter values"]
[]
["Percentage change in parameter values (one at a time) (%)",null,null,null,null,null,0.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Changes in original numbers for the baseline"]
[]
["Changes in original numbers (average annual damage) for the baseline, multiplied by",null,null,null,null,null,null,null,2]
["and a percentage change in parameter values (one at a time) of",null,null,null,null,null,{"$f":"$G$11","v":0.5}]

{"sheet":"Calculations details","index":7,"n_rows":69,"n_cols":36,"rows_kept":69,"cut":false,"hidden":true,"merged":[[4,2,4,12],[37,2,37,11],[37,14,37,23],[37,26,37,35],[4,1,5,1],[37,1,38,1],[37,13,38,13],[37,25,38,25]]}
[]
[]
[]
[null,"Table 1. Calculating average annual benefits"]
[null,"Asset category (market values)","Average annual losses"]
[null,null,"Baseline",{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"}]
[null,"Buildings",{"$f":"Values!D16*'Effect Mitigation'!F13+Values!D18*'Effect Mitigation'!F14+Values!D20*'Effect Mitigation'!F15","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)","v":0},{"$f":"Values!D16*'Effect Mitigation'!F13*(1-'Effect Mitigation'!H13)+Values!D18*'Effect Mitigation'!F14*(1-'Effect Mitigation'!H14)+Values!D20*'Effect Mitigation'!F15*(1-'Effect Mitigation'!H15)","v":0},{"$f":"Values!D16*'Effect Mitigation'!F13*(1-'Effect Mitigation'!I13)+Values!D18*'Effect Mitigation'!F14*(1-'Effect Mitigation'!I14)+Values!D20*'Effect Mitigation'!F15*(1-'Effect Mitigation'!I15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)","v":0}]
[null,"Infrastructure",{"$f":"Values!D22*'Effect Mitigation'!F16+Values!D24*'Effect Mitigation'!F17+Values!D26*'Effect Mitigation'!F18+Values!D28*'Effect Mitigation'!F19","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)","v":0},{"$f":"Values!D22*'Effect Mitigation'!F16*(1-'Effect Mitigation'!H16)+Values!D24*'Effect Mitigation'!F17*(1-'Effect Mitigation'!H17)+Values!D26*'Effect Mitigation'!F18*(1-'Effect Mitigation'!H18)+Values!D28*'Effect Mitigation'!F19*(1-'Effect Mitigation'!H19)","v":0},{"$f":"Values!D22*'Effect Mitigation'!F16*(1-'Effect Mitigation'!I16)+Values!D24*'Effect Mitigation'!F17*(1-'Effect Mitigation'!I17)+Values!D26*'Effect Mitigation'!F18*(1-'Effect Mitigation'!I18)+Values!D28*'Effect Mitigation'!F19*(1-'Effect Mitigation'!I19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)","v":0}]
[null,"Agriculture",{"$f":"Values!D30*'Effect Mitigation'!F20+Values!D32*'Effect Mitigation'!F21+Values!D34*'Effect Mitigation'!F22+Values!D36*'Effect Mitigation'!F23","v":0},{"$f":"Values!D30*'Effect Mitigation'!F20*(1-'Effect Mitigation'!G20)+Values!D32*'Effect Mitigation'!F21*(1-'Effect Mitigation'!G21)+Values!D34*'Effect Mitigation'!F22*(1-'Effect Mitigation'!G22)+Values!D36*'Effect Mitigation'!F23*(1-'Effect Mitigation'!G23)","v":0},{"$f":"Values!D30*'Effect Mitigation'!F20*(1-'Effect Mitigation'!H20)+Values!D32*'Effect Mitigation'!F21*(1-'Effect Mitigation'!H21)+Values!D34*'Effect Mitigation'!F22*(1-'Effect Mitigation'!H22)+Values!D36*'Effect Mitigation'!F23*(1-'Effect Mitigation'!H23)","v":0},{"$f":"Values!D30*'Effect Mitigation'!F20*(1-'Effect Mitigation'!I20)+Values!D32*'Effect Mitigation'!F21*(1-'Effect Mitigation'!I21)+Values!D34*'Effect Mitigation'!F22*(1-'Effect Mitigation'!I22)+Values!D36*'Effect Mitigation'!F23*(1-'Effect Mitigation'!I23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)","v":0}]
[null,"Other (market values)",{"$f":"Values!D38*'Effect Mitigation'!F24+Values!D40*'Effect Mitigation'!F25+Values!D42*'Effect Mitigation'!F26+Values!D44*'Effect Mitigation'!F27+Values!D46*'Effect Mitigation'!F28","v":0},{"$f":"Values!D38*'Effect Mitigation'!F24*(1-'Effect Mitigation'!G24)+Values!D40*'Effect Mitigation'!F25*(1-'Effect Mitigation'!G25)+Values!D42*'Effect Mitigation'!F26*(1-'Effect Mitigation'!G26)+Values!D44*'Effect Mitigation'!F27*(1-'Effect Mitigation'!G27)+Values!D46*'Effect Mitigation'!F28*(1-'Effect Mitigation'!G28)","v":0},{"$f":"Values!D38*'Effect Mitigation'!F24*(1-'Effect Mitigation'!H24)+Values!D40*'Effect Mitigation'!F25*(1-'Effect Mitigation'!H25)+Values!D42*'Effect Mitigation'!F26*(1-'Effect Mitigation'!H26)+Values!D44*'Effect Mitigation'!F27*(1-'Effect Mitigation'!H27)+Values!D46*'Effect Mitigation'!F28*(1-'Effect Mitigation'!H28)","v":0},{"$f":"Values!D38*'Effect Mitigation'!F24*(1-'Effect Mitigation'!I24)+Values!D40*'Effect Mitigation'!F25*(1-'Effect Mitigation'!I25)+Values!D42*'Effect Mitigation'!F26*(1-'Effect Mitigation'!I26)+Values!D44*'Effect Mitigation'!F27*(1-'Effect Mitigation'!I27)+Values!D46*'Effect Mitigation'!F28*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)","v":0}]
[null,"Total market values",{"$f":"SUM(C7:C10)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Physical health",{"$f":"'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)","v":0}]
[null,"Social",{"$f":"'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)","v":0}]
[null,"Environment",{"$f":"'Effect Mitigation'!F35*Values!D65","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)","v":0}]
[null,"Other (non-market values)",{"$f":"'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40)","v":0}]
[null,"Total non-market values",{"$f":"SUM(C12:C15)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL",{"$f":"C11+C16","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Average Annual Benefits",null,{"$f":"$C$17-D17","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,"Show non-market values"]
[null,null,null,null,null,null,null,null,"Show results Table (Table 5)"]
[]
[null,"Table 5. Calculating net present value, benefit-cost ratio and internal rate of return (from data in Tables 2, 3 and 4 below)"]
[null,"Present values and decision criteria",{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"}]
[null,"Present value of benefits",{"$f":"NPV(Parameters!$C$86,OFFSET(C$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(D$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(E$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(F$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(G$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(H$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(I$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(J$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(K$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(L$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,"Present value of costs",{"$f":"NPV(Parameters!$C$86,OFFSET(O$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(P$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(Q$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(R$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(S$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(T$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(U$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(V$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(W$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(X$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,"Net Present Value",{"$f":"C26-C27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Benefit Cost Ratios",{"$f":"C26/C27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Internal Rate of Return",{"$f":"IRR(OFFSET(AA$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AB$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AC$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AD$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AE$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AF$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AG$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AH$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AI$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(AJ$39,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[null,"Table 2. Calculating benefits per year",null,null,null,null,null,null,null,null,null,null,null,"Table 3. Caculating costs per year",null,null,null,null,null,null,null,null,null,null,null,"Table 4. Calculating net benefits per year"]
[null,"Year","Benefits per year",null,null,null,null,null,null,null,null,null,null,"Year","Total costs per year",null,null,null,null,null,null,null,null,null,null,"Year","Net benefits per year"]
[null,null,{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"},null,null,{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"},null,null,{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"}]
[null,1,{"$f":"IF($B40>15,D$18,IF($B40<Parameters!D$61,0,D$18*Parameters!D64))","v":0},{"$f":"IF($B40>15,E$18,IF($B40<Parameters!E$61,0,E$18*Parameters!E64))","v":0},{"$f":"IF($B40>15,F$18,IF($B40<Parameters!F$61,0,F$18*Parameters!F64))","v":0},{"$f":"IF($B40>15,G$18,IF($B40<Parameters!G$61,0,G$18*Parameters!G64))","v":0},{"$f":"IF($B40>15,H$18,IF($B40<Parameters!H$61,0,H$18*Parameters!H64))","v":0},{"$f":"IF($B40>15,I$18,IF($B40<Parameters!I$61,0,I$18*Parameters!I64))","v":0},{"$f":"IF($B40>15,J$18,IF($B40<Parameters!J$61,0,J$18*Parameters!J64))","v":0},{"$f":"IF($B40>15,K$18,IF($B40<Parameters!K$61,0,K$18*Parameters!K64))","v":0},{"$f":"IF($B40>15,L$18,IF($B40<Parameters!L$61,0,L$18*Parameters!L64))","v":0},{"$f":"IF($B40>15,M$18,IF($B40<Parameters!M$61,0,M$18*Parameters!M64))","v":0},null,1,{"$f":"IF($N40<Parameters!D$53,(Parameters!D$31*Parameters!D34),((Parameters!D$31*Parameters!D34)+Parameters!D$51))","v":0},{"$f":"IF($N40<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51))","v":0},{"$f":"IF($N40<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51))","v":0},{"$f":"IF($N40<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51))","v":0},{"$f":"IF($N40<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51))","v":0},{"$f":"IF($N40<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51))","v":0},{"$f":"IF($N40<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51))","v":0},{"$f":"IF($N40<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51))","v":0},{"$f":"IF($N40<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51))","v":0},{"$f":"IF($N40<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51))","v":0},null,1,{"$f":"C40-O40","v":0},{"$f":"D40-P40","v":0},{"$f":"E40-Q40","v":0},{"$f":"F40-R40","v":0},{"$f":"G40-S40","v":0},{"$f":"H40-T40","v":0},{"$f":"I40-U40","v":0},{"$f":"J40-V40","v":0},{"$f":"K40-W40","v":0},{"$f":"L40-X40","v":0}]
[null,2,{"$f":"IF($B41>15,D$18,IF($B41<Parameters!D$61,0,D$18*Parameters!D65))","v":0},{"$f":"IF($B41>15,E$18,IF($B41<Parameters!E$61,0,E$18*Parameters!E65))","v":0},{"$f":"IF($B41>15,F$18,IF($B41<Parameters!F$61,0,F$18*Parameters!F65))","v":0},{"$f":"IF($B41>15,G$18,IF($B41<Parameters!G$61,0,G$18*Parameters!G65))","v":0},{"$f":"IF($B41>15,H$18,IF($B41<Parameters!H$61,0,H$18*Parameters!H65))","v":0},{"$f":"IF($B41>15,I$18,IF($B41<Parameters!I$61,0,I$18*Parameters!I65))","v":0},{"$f":"IF($B41>15,J$18,IF($B41<Parameters!J$61,0,J$18*Parameters!J65))","v":0},{"$f":"IF($B41>15,K$18,IF($B41<Parameters!K$61,0,K$18*Parameters!K65))","v":0},{"$f":"IF($B41>15,L$18,IF($B41<Parameters!L$61,0,L$18*Parameters!L65))","v":0},{"$f":"IF($B41>15,M$18,IF($B41<Parameters!M$61,0,M$18*Parameters!M65))","v":0},null,2,{"$f":"IF($N41<Parameters!D$53,(Parameters!D$31*Parameters!D35),((Parameters!D$31*Parameters!D35)+Parameters!D$51))","v":0},{"$f":"IF($N41<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51))","v":0},{"$f":"IF($N41<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51))","v":0},{"$f":"IF($N41<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51))","v":0},{"$f":"IF($N41<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51))","v":0},{"$f":"IF($N41<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51))","v":0},{"$f":"IF($N41<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51))","v":0},{"$f":"IF($N41<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51))","v":0},{"$f":"IF($N41<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51))","v":0},{"$f":"IF($N41<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51))","v":0},null,2,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"IF($B42>15,D$18,IF($B42<Parameters!D$61,0,D$18*Parameters!D66))","v":0},{"$f":"IF($B42>15,E$18,IF($B42<Parameters!E$61,0,E$18*Parameters!E66))","v":0},{"$f":"IF($B42>15,F$18,IF($B42<Parameters!F$61,0,F$18*Parameters!F66))","v":0},{"$f":"IF($B42>15,G$18,IF($B42<Parameters!G$61,0,G$18*Parameters!G66))","v":0},{"$f":"IF($B42>15,H$18,IF($B42<Parameters!H$61,0,H$18*Parameters!H66))","v":0},{"$f":"IF($B42>15,I$18,IF($B42<Parameters!I$61,0,I$18*Parameters!I66))","v":0},{"$f":"IF($B42>15,J$18,IF($B42<Parameters!J$61,0,J$18*Parameters!J66))","v":0},{"$f":"IF($B42>15,K$18,IF($B42<Parameters!K$61,0,K$18*Parameters!K66))","v":0},{"$f":"IF($B42>15,L$18,IF($B42<Parameters!L$61,0,L$18*Parameters!L66))","v":0},{"$f":"IF($B42>15,M$18,IF($B42<Parameters!M$61,0,M$18*Parameters!M66))","v":0},null,3,{"$f":"IF($N42<Parameters!D$53,(Parameters!D$31*Parameters!D36),((Parameters!D$31*Parameters!D36)+Parameters!D$51))","v":0},{"$f":"IF($N42<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51))","v":0},{"$f":"IF($N42<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51))","v":0},{"$f":"IF($N42<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51))","v":0},{"$f":"IF($N42<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51))","v":0},{"$f":"IF($N42<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51))","v":0},{"$f":"IF($N42<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51))","v":0},{"$f":"IF($N42<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51))","v":0},{"$f":"IF($N42<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51))","v":0},{"$f":"IF($N42<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51))","v":0},null,3,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF($B43>15,D$18,IF($B43<Parameters!D$61,0,D$18*Parameters!D67))","v":0},{"$f":"IF($B43>15,E$18,IF($B43<Parameters!E$61,0,E$18*Parameters!E67))","v":0},{"$f":"IF($B43>15,F$18,IF($B43<Parameters!F$61,0,F$18*Parameters!F67))","v":0},{"$f":"IF($B43>15,G$18,IF($B43<Parameters!G$61,0,G$18*Parameters!G67))","v":0},{"$f":"IF($B43>15,H$18,IF($B43<Parameters!H$61,0,H$18*Parameters!H67))","v":0},{"$f":"IF($B43>15,I$18,IF($B43<Parameters!I$61,0,I$18*Parameters!I67))","v":0},{"$f":"IF($B43>15,J$18,IF($B43<Parameters!J$61,0,J$18*Parameters!J67))","v":0},{"$f":"IF($B43>15,K$18,IF($B43<Parameters!K$61,0,K$18*Parameters!K67))","v":0},{"$f":"IF($B43>15,L$18,IF($B43<Parameters!L$61,0,L$18*Parameters!L67))","v":0},{"$f":"IF($B43>15,M$18,IF($B43<Parameters!M$61,0,M$18*Parameters!M67))","v":0},null,4,{"$f":"IF($N43<Parameters!D$53,(Parameters!D$31*Parameters!D37),((Parameters!D$31*Parameters!D37)+Parameters!D$51))","v":0},{"$f":"IF($N43<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51))","v":0},{"$f":"IF($N43<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51))","v":0},{"$f":"IF($N43<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51))","v":0},{"$f":"IF($N43<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51))","v":0},{"$f":"IF($N43<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51))","v":0},{"$f":"IF($N43<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51))","v":0},{"$f":"IF($N43<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51))","v":0},{"$f":"IF($N43<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51))","v":0},{"$f":"IF($N43<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51))","v":0},null,4,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"IF($B44>15,D$18,IF($B44<Parameters!D$61,0,D$18*Parameters!D68))","v":0},{"$f":"IF($B44>15,E$18,IF($B44<Parameters!E$61,0,E$18*Parameters!E68))","v":0},{"$f":"IF($B44>15,F$18,IF($B44<Parameters!F$61,0,F$18*Parameters!F68))","v":0},{"$f":"IF($B44>15,G$18,IF($B44<Parameters!G$61,0,G$18*Parameters!G68))","v":0},{"$f":"IF($B44>15,H$18,IF($B44<Parameters!H$61,0,H$18*Parameters!H68))","v":0},{"$f":"IF($B44>15,I$18,IF($B44<Parameters!I$61,0,I$18*Parameters!I68))","v":0},{"$f":"IF($B44>15,J$18,IF($B44<Parameters!J$61,0,J$18*Parameters!J68))","v":0},{"$f":"IF($B44>15,K$18,IF($B44<Parameters!K$61,0,K$18*Parameters!K68))","v":0},{"$f":"IF($B44>15,L$18,IF($B44<Parameters!L$61,0,L$18*Parameters!L68))","v":0},{"$f":"IF($B44>15,M$18,IF($B44<Parameters!M$61,0,M$18*Parameters!M68))","v":0},null,5,{"$f":"IF($N44<Parameters!D$53,(Parameters!D$31*Parameters!D38),((Parameters!D$31*Parameters!D38)+Parameters!D$51))","v":0},{"$f":"IF($N44<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51))","v":0},{"$f":"IF($N44<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51))","v":0},{"$f":"IF($N44<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51))","v":0},{"$f":"IF($N44<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51))","v":0},{"$f":"IF($N44<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51))","v":0},{"$f":"IF($N44<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51))","v":0},{"$f":"IF($N44<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51))","v":0},{"$f":"IF($N44<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51))","v":0},{"$f":"IF($N44<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51))","v":0},null,5,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"IF($B45>15,D$18,IF($B45<Parameters!D$61,0,D$18*Parameters!D69))","v":0},{"$f":"IF($B45>15,E$18,IF($B45<Parameters!E$61,0,E$18*Parameters!E69))","v":0},{"$f":"IF($B45>15,F$18,IF($B45<Parameters!F$61,0,F$18*Parameters!F69))","v":0},{"$f":"IF($B45>15,G$18,IF($B45<Parameters!G$61,0,G$18*Parameters!G69))","v":0},{"$f":"IF($B45>15,H$18,IF($B45<Parameters!H$61,0,H$18*Parameters!H69))","v":0},{"$f":"IF($B45>15,I$18,IF($B45<Parameters!I$61,0,I$18*Parameters!I69))","v":0},{"$f":"IF($B45>15,J$18,IF($B45<Parameters!J$61,0,J$18*Parameters!J69))","v":0},{"$f":"IF($B45>15,K$18,IF($B45<Parameters!K$61,0,K$18*Parameters!K69))","v":0},{"$f":"IF($B45>15,L$18,IF($B45<Parameters!L$61,0,L$18*Parameters!L69))","v":0},{"$f":"IF($B45>15,M$18,IF($B45<Parameters!M$61,0,M$18*Parameters!M69))","v":0},null,6,{"$f":"IF($N45<Parameters!D$53,(Parameters!D$31*Parameters!D39),((Parameters!D$31*Parameters!D39)+Parameters!D$51))","v":0},{"$f":"IF($N45<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51))","v":0},{"$f":"IF($N45<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51))","v":0},{"$f":"IF($N45<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51))","v":0},{"$f":"IF($N45<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51))","v":0},{"$f":"IF($N45<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51))","v":0},{"$f":"IF($N45<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51))","v":0},{"$f":"IF($N45<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51))","v":0},{"$f":"IF($N45<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51))","v":0},{"$f":"IF($N45<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51))","v":0},null,6,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"IF($B46>15,D$18,IF($B46<Parameters!D$61,0,D$18*Parameters!D70))","v":0},{"$f":"IF($B46>15,E$18,IF($B46<Parameters!E$61,0,E$18*Parameters!E70))","v":0},{"$f":"IF($B46>15,F$18,IF($B46<Parameters!F$61,0,F$18*Parameters!F70))","v":0},{"$f":"IF($B46>15,G$18,IF($B46<Parameters!G$61,0,G$18*Parameters!G70))","v":0},{"$f":"IF($B46>15,H$18,IF($B46<Parameters!H$61,0,H$18*Parameters!H70))","v":0},{"$f":"IF($B46>15,I$18,IF($B46<Parameters!I$61,0,I$18*Parameters!I70))","v":0},{"$f":"IF($B46>15,J$18,IF($B46<Parameters!J$61,0,J$18*Parameters!J70))","v":0},{"$f":"IF($B46>15,K$18,IF($B46<Parameters!K$61,0,K$18*Parameters!K70))","v":0},{"$f":"IF($B46>15,L$18,IF($B46<Parameters!L$61,0,L$18*Parameters!L70))","v":0},{"$f":"IF($B46>15,M$18,IF($B46<Parameters!M$61,0,M$18*Parameters!M70))","v":0},null,7,{"$f":"IF($N46<Parameters!D$53,(Parameters!D$31*Parameters!D40),((Parameters!D$31*Parameters!D40)+Parameters!D$51))","v":0},{"$f":"IF($N46<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51))","v":0},{"$f":"IF($N46<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51))","v":0},{"$f":"IF($N46<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51))","v":0},{"$f":"IF($N46<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51))","v":0},{"$f":"IF($N46<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51))","v":0},{"$f":"IF($N46<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51))","v":0},{"$f":"IF($N46<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51))","v":0},{"$f":"IF($N46<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51))","v":0},{"$f":"IF($N46<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51))","v":0},null,7,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"IF($B47>15,D$18,IF($B47<Parameters!D$61,0,D$18*Parameters!D71))","v":0},{"$f":"IF($B47>15,E$18,IF($B47<Parameters!E$61,0,E$18*Parameters!E71))","v":0},{"$f":"IF($B47>15,F$18,IF($B47<Parameters!F$61,0,F$18*Parameters!F71))","v":0},{"$f":"IF($B47>15,G$18,IF($B47<Parameters!G$61,0,G$18*Parameters!G71))","v":0},{"$f":"IF($B47>15,H$18,IF($B47<Parameters!H$61,0,H$18*Parameters!H71))","v":0},{"$f":"IF($B47>15,I$18,IF($B47<Parameters!I$61,0,I$18*Parameters!I71))","v":0},{"$f":"IF($B47>15,J$18,IF($B47<Parameters!J$61,0,J$18*Parameters!J71))","v":0},{"$f":"IF($B47>15,K$18,IF($B47<Parameters!K$61,0,K$18*Parameters!K71))","v":0},{"$f":"IF($B47>15,L$18,IF($B47<Parameters!L$61,0,L$18*Parameters!L71))","v":0},{"$f":"IF($B47>15,M$18,IF($B47<Parameters!M$61,0,M$18*Parameters!M71))","v":0},null,8,{"$f":"IF($N47<Parameters!D$53,(Parameters!D$31*Parameters!D41),((Parameters!D$31*Parameters!D41)+Parameters!D$51))","v":0},{"$f":"IF($N47<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51))","v":0},{"$f":"IF($N47<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51))","v":0},{"$f":"IF($N47<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51))","v":0},{"$f":"IF($N47<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51))","v":0},{"$f":"IF($N47<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51))","v":0},{"$f":"IF($N47<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51))","v":0},{"$f":"IF($N47<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51))","v":0},{"$f":"IF($N47<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51))","v":0},{"$f":"IF($N47<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51))","v":0},null,8,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"IF($B48>15,D$18,IF($B48<Parameters!D$61,0,D$18*Parameters!D72))","v":0},{"$f":"IF($B48>15,E$18,IF($B48<Parameters!E$61,0,E$18*Parameters!E72))","v":0},{"$f":"IF($B48>15,F$18,IF($B48<Parameters!F$61,0,F$18*Parameters!F72))","v":0},{"$f":"IF($B48>15,G$18,IF($B48<Parameters!G$61,0,G$18*Parameters!G72))","v":0},{"$f":"IF($B48>15,H$18,IF($B48<Parameters!H$61,0,H$18*Parameters!H72))","v":0},{"$f":"IF($B48>15,I$18,IF($B48<Parameters!I$61,0,I$18*Parameters!I72))","v":0},{"$f":"IF($B48>15,J$18,IF($B48<Parameters!J$61,0,J$18*Parameters!J72))","v":0},{"$f":"IF($B48>15,K$18,IF($B48<Parameters!K$61,0,K$18*Parameters!K72))","v":0},{"$f":"IF($B48>15,L$18,IF($B48<Parameters!L$61,0,L$18*Parameters!L72))","v":0},{"$f":"IF($B48>15,M$18,IF($B48<Parameters!M$61,0,M$18*Parameters!M72))","v":0},null,9,{"$f":"IF($N48<Parameters!D$53,(Parameters!D$31*Parameters!D42),((Parameters!D$31*Parameters!D42)+Parameters!D$51))","v":0},{"$f":"IF($N48<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51))","v":0},{"$f":"IF($N48<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51))","v":0},{"$f":"IF($N48<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51))","v":0},{"$f":"IF($N48<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51))","v":0},{"$f":"IF($N48<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51))","v":0},{"$f":"IF($N48<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51))","v":0},{"$f":"IF($N48<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51))","v":0},{"$f":"IF($N48<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51))","v":0},{"$f":"IF($N48<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51))","v":0},null,9,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"IF($B49>15,D$18,IF($B49<Parameters!D$61,0,D$18*Parameters!D73))","v":0},{"$f":"IF($B49>15,E$18,IF($B49<Parameters!E$61,0,E$18*Parameters!E73))","v":0},{"$f":"IF($B49>15,F$18,IF($B49<Parameters!F$61,0,F$18*Parameters!F73))","v":0},{"$f":"IF($B49>15,G$18,IF($B49<Parameters!G$61,0,G$18*Parameters!G73))","v":0},{"$f":"IF($B49>15,H$18,IF($B49<Parameters!H$61,0,H$18*Parameters!H73))","v":0},{"$f":"IF($B49>15,I$18,IF($B49<Parameters!I$61,0,I$18*Parameters!I73))","v":0},{"$f":"IF($B49>15,J$18,IF($B49<Parameters!J$61,0,J$18*Parameters!J73))","v":0},{"$f":"IF($B49>15,K$18,IF($B49<Parameters!K$61,0,K$18*Parameters!K73))","v":0},{"$f":"IF($B49>15,L$18,IF($B49<Parameters!L$61,0,L$18*Parameters!L73))","v":0},{"$f":"IF($B49>15,M$18,IF($B49<Parameters!M$61,0,M$18*Parameters!M73))","v":0},null,10,{"$f":"IF($N49<Parameters!D$53,(Parameters!D$31*Parameters!D43),((Parameters!D$31*Parameters!D43)+Parameters!D$51))","v":0},{"$f":"IF($N49<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51))","v":0},{"$f":"IF($N49<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51))","v":0},{"$f":"IF($N49<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51))","v":0},{"$f":"IF($N49<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51))","v":0},{"$f":"IF($N49<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51))","v":0},{"$f":"IF($N49<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51))","v":0},{"$f":"IF($N49<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51))","v":0},{"$f":"IF($N49<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51))","v":0},{"$f":"IF($N49<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51))","v":0},null,10,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"IF($B50>15,D$18,IF($B50<Parameters!D$61,0,D$18*Parameters!D74))","v":0},{"$f":"IF($B50>15,E$18,IF($B50<Parameters!E$61,0,E$18*Parameters!E74))","v":0},{"$f":"IF($B50>15,F$18,IF($B50<Parameters!F$61,0,F$18*Parameters!F74))","v":0},{"$f":"IF($B50>15,G$18,IF($B50<Parameters!G$61,0,G$18*Parameters!G74))","v":0},{"$f":"IF($B50>15,H$18,IF($B50<Parameters!H$61,0,H$18*Parameters!H74))","v":0},{"$f":"IF($B50>15,I$18,IF($B50<Parameters!I$61,0,I$18*Parameters!I74))","v":0},{"$f":"IF($B50>15,J$18,IF($B50<Parameters!J$61,0,J$18*Parameters!J74))","v":0},{"$f":"IF($B50>15,K$18,IF($B50<Parameters!K$61,0,K$18*Parameters!K74))","v":0},{"$f":"IF($B50>15,L$18,IF($B50<Parameters!L$61,0,L$18*Parameters!L74))","v":0},{"$f":"IF($B50>15,M$18,IF($B50<Parameters!M$61,0,M$18*Parameters!M74))","v":0},null,11,{"$f":"IF($N50<Parameters!D$53,(Parameters!D$31*Parameters!D44),((Parameters!D$31*Parameters!D44)+Parameters!D$51))","v":0},{"$f":"IF($N50<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51))","v":0},{"$f":"IF($N50<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51))","v":0},{"$f":"IF($N50<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51))","v":0},{"$f":"IF($N50<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51))","v":0},{"$f":"IF($N50<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51))","v":0},{"$f":"IF($N50<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51))","v":0},{"$f":"IF($N50<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51))","v":0},{"$f":"IF($N50<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51))","v":0},{"$f":"IF($N50<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51))","v":0},null,11,0,0,0,0,0,0,0,0,0,0]
[null,12,{"$f":"IF($B51>15,D$18,IF($B51<Parameters!D$61,0,D$18*Parameters!D75))","v":0},{"$f":"IF($B51>15,E$18,IF($B51<Parameters!E$61,0,E$18*Parameters!E75))","v":0},{"$f":"IF($B51>15,F$18,IF($B51<Parameters!F$61,0,F$18*Parameters!F75))","v":0},{"$f":"IF($B51>15,G$18,IF($B51<Parameters!G$61,0,G$18*Parameters!G75))","v":0},{"$f":"IF($B51>15,H$18,IF($B51<Parameters!H$61,0,H$18*Parameters!H75))","v":0},{"$f":"IF($B51>15,I$18,IF($B51<Parameters!I$61,0,I$18*Parameters!I75))","v":0},{"$f":"IF($B51>15,J$18,IF($B51<Parameters!J$61,0,J$18*Parameters!J75))","v":0},{"$f":"IF($B51>15,K$18,IF($B51<Parameters!K$61,0,K$18*Parameters!K75))","v":0},{"$f":"IF($B51>15,L$18,IF($B51<Parameters!L$61,0,L$18*Parameters!L75))","v":0},{"$f":"IF($B51>15,M$18,IF($B51<Parameters!M$61,0,M$18*Parameters!M75))","v":0},null,12,{"$f":"IF($N51<Parameters!D$53,(Parameters!D$31*Parameters!D45),((Parameters!D$31*Parameters!D45)+Parameters!D$51))","v":0},{"$f":"IF($N51<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51))","v":0},{"$f":"IF($N51<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51))","v":0},{"$f":"IF($N51<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51))","v":0},{"$f":"IF($N51<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51))","v":0},{"$f":"IF($N51<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51))","v":0},{"$f":"IF($N51<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51))","v":0},{"$f":"IF($N51<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51))","v":0},{"$f":"IF($N51<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51))","v":0},{"$f":"IF($N51<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51))","v":0},null,12,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"IF($B52>15,D$18,IF($B52<Parameters!D$61,0,D$18*Parameters!D76))","v":0},{"$f":"IF($B52>15,E$18,IF($B52<Parameters!E$61,0,E$18*Parameters!E76))","v":0},{"$f":"IF($B52>15,F$18,IF($B52<Parameters!F$61,0,F$18*Parameters!F76))","v":0},{"$f":"IF($B52>15,G$18,IF($B52<Parameters!G$61,0,G$18*Parameters!G76))","v":0},{"$f":"IF($B52>15,H$18,IF($B52<Parameters!H$61,0,H$18*Parameters!H76))","v":0},{"$f":"IF($B52>15,I$18,IF($B52<Parameters!I$61,0,I$18*Parameters!I76))","v":0},{"$f":"IF($B52>15,J$18,IF($B52<Parameters!J$61,0,J$18*Parameters!J76))","v":0},{"$f":"IF($B52>15,K$18,IF($B52<Parameters!K$61,0,K$18*Parameters!K76))","v":0},{"$f":"IF($B52>15,L$18,IF($B52<Parameters!L$61,0,L$18*Parameters!L76))","v":0},{"$f":"IF($B52>15,M$18,IF($B52<Parameters!M$61,0,M$18*Parameters!M76))","v":0},null,13,{"$f":"IF($N52<Parameters!D$53,(Parameters!D$31*Parameters!D46),((Parameters!D$31*Parameters!D46)+Parameters!D$51))","v":0},{"$f":"IF($N52<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51))","v":0},{"$f":"IF($N52<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51))","v":0},{"$f":"IF($N52<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51))","v":0},{"$f":"IF($N52<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51))","v":0},{"$f":"IF($N52<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51))","v":0},{"$f":"IF($N52<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51))","v":0},{"$f":"IF($N52<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51))","v":0},{"$f":"IF($N52<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51))","v":0},{"$f":"IF($N52<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51))","v":0},null,13,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$f":"IF($B53>15,D$18,IF($B53<Parameters!D$61,0,D$18*Parameters!D77))","v":0},{"$f":"IF($B53>15,E$18,IF($B53<Parameters!E$61,0,E$18*Parameters!E77))","v":0},{"$f":"IF($B53>15,F$18,IF($B53<Parameters!F$61,0,F$18*Parameters!F77))","v":0},{"$f":"IF($B53>15,G$18,IF($B53<Parameters!G$61,0,G$18*Parameters!G77))","v":0},{"$f":"IF($B53>15,H$18,IF($B53<Parameters!H$61,0,H$18*Parameters!H77))","v":0},{"$f":"IF($B53>15,I$18,IF($B53<Parameters!I$61,0,I$18*Parameters!I77))","v":0},{"$f":"IF($B53>15,J$18,IF($B53<Parameters!J$61,0,J$18*Parameters!J77))","v":0},{"$f":"IF($B53>15,K$18,IF($B53<Parameters!K$61,0,K$18*Parameters!K77))","v":0},{"$f":"IF($B53>15,L$18,IF($B53<Parameters!L$61,0,L$18*Parameters!L77))","v":0},{"$f":"IF($B53>15,M$18,IF($B53<Parameters!M$61,0,M$18*Parameters!M77))","v":0},null,14,{"$f":"IF($N53<Parameters!D$53,(Parameters!D$31*Parameters!D47),((Parameters!D$31*Parameters!D47)+Parameters!D$51))","v":0},{"$f":"IF($N53<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51))","v":0},{"$f":"IF($N53<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51))","v":0},{"$f":"IF($N53<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51))","v":0},{"$f":"IF($N53<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51))","v":0},{"$f":"IF($N53<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51))","v":0},{"$f":"IF($N53<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51))","v":0},{"$f":"IF($N53<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51))","v":0},{"$f":"IF($N53<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51))","v":0},{"$f":"IF($N53<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51))","v":0},null,14,0,0,0,0,0,0,0,0,0,0]
[null,15,{"$f":"IF($B54>15,D$18,IF($B54<Parameters!D$61,0,D$18*Parameters!D78))","v":0},{"$f":"IF($B54>15,E$18,IF($B54<Parameters!E$61,0,E$18*Parameters!E78))","v":0},{"$f":"IF($B54>15,F$18,IF($B54<Parameters!F$61,0,F$18*Parameters!F78))","v":0},{"$f":"IF($B54>15,G$18,IF($B54<Parameters!G$61,0,G$18*Parameters!G78))","v":0},{"$f":"IF($B54>15,H$18,IF($B54<Parameters!H$61,0,H$18*Parameters!H78))","v":0},{"$f":"IF($B54>15,I$18,IF($B54<Parameters!I$61,0,I$18*Parameters!I78))","v":0},{"$f":"IF($B54>15,J$18,IF($B54<Parameters!J$61,0,J$18*Parameters!J78))","v":0},{"$f":"IF($B54>15,K$18,IF($B54<Parameters!K$61,0,K$18*Parameters!K78))","v":0},{"$f":"IF($B54>15,L$18,IF($B54<Parameters!L$61,0,L$18*Parameters!L78))","v":0},{"$f":"IF($B54>15,M$18,IF($B54<Parameters!M$61,0,M$18*Parameters!M78))","v":0},null,15,{"$f":"IF($N54<Parameters!D$53,(Parameters!D$31*Parameters!D48),((Parameters!D$31*Parameters!D48)+Parameters!D$51))","v":0},{"$f":"IF($N54<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51))","v":0},{"$f":"IF($N54<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51))","v":0},{"$f":"IF($N54<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51))","v":0},{"$f":"IF($N54<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51))","v":0},{"$f":"IF($N54<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51))","v":0},{"$f":"IF($N54<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51))","v":0},{"$f":"IF($N54<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51))","v":0},{"$f":"IF($N54<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51))","v":0},{"$f":"IF($N54<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51))","v":0},null,15,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"IF($B55>15,D$18,IF($B55<Parameters!D$61,0,D$18*Parameters!D79))","v":0},{"$f":"IF($B55>15,E$18,IF($B55<Parameters!E$61,0,E$18*Parameters!E79))","v":0},{"$f":"IF($B55>15,F$18,IF($B55<Parameters!F$61,0,F$18*Parameters!F79))","v":0},{"$f":"IF($B55>15,G$18,IF($B55<Parameters!G$61,0,G$18*Parameters!G79))","v":0},{"$f":"IF($B55>15,H$18,IF($B55<Parameters!H$61,0,H$18*Parameters!H79))","v":0},{"$f":"IF($B55>15,I$18,IF($B55<Parameters!I$61,0,I$18*Parameters!I79))","v":0},{"$f":"IF($B55>15,J$18,IF($B55<Parameters!J$61,0,J$18*Parameters!J79))","v":0},{"$f":"IF($B55>15,K$18,IF($B55<Parameters!K$61,0,K$18*Parameters!K79))","v":0},{"$f":"IF($B55>15,L$18,IF($B55<Parameters!L$61,0,L$18*Parameters!L79))","v":0},{"$f":"IF($B55>15,M$18,IF($B55<Parameters!M$61,0,M$18*Parameters!M79))","v":0},null,16,{"$f":"IF($N55<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N55<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N55<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N55<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N55<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N55<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N55<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N55<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N55<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N55<Parameters!M$53,0,Parameters!M$51)","v":0},null,16,0,0,0,0,0,0,0,0,0,0]
[null,17,{"$f":"IF($B56>15,D$18,IF($B56<Parameters!D$61,0,D$18*Parameters!D80))","v":0},{"$f":"IF($B56>15,E$18,IF($B56<Parameters!E$61,0,E$18*Parameters!E80))","v":0},{"$f":"IF($B56>15,F$18,IF($B56<Parameters!F$61,0,F$18*Parameters!F80))","v":0},{"$f":"IF($B56>15,G$18,IF($B56<Parameters!G$61,0,G$18*Parameters!G80))","v":0},{"$f":"IF($B56>15,H$18,IF($B56<Parameters!H$61,0,H$18*Parameters!H80))","v":0},{"$f":"IF($B56>15,I$18,IF($B56<Parameters!I$61,0,I$18*Parameters!I80))","v":0},{"$f":"IF($B56>15,J$18,IF($B56<Parameters!J$61,0,J$18*Parameters!J80))","v":0},{"$f":"IF($B56>15,K$18,IF($B56<Parameters!K$61,0,K$18*Parameters!K80))","v":0},{"$f":"IF($B56>15,L$18,IF($B56<Parameters!L$61,0,L$18*Parameters!L80))","v":0},{"$f":"IF($B56>15,M$18,IF($B56<Parameters!M$61,0,M$18*Parameters!M80))","v":0},null,17,{"$f":"IF($N56<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N56<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N56<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N56<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N56<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N56<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N56<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N56<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N56<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N56<Parameters!M$53,0,Parameters!M$51)","v":0},null,17,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$f":"IF($B57>15,D$18,IF($B57<Parameters!D$61,0,D$18*Parameters!D81))","v":0},{"$f":"IF($B57>15,E$18,IF($B57<Parameters!E$61,0,E$18*Parameters!E81))","v":0},{"$f":"IF($B57>15,F$18,IF($B57<Parameters!F$61,0,F$18*Parameters!F81))","v":0},{"$f":"IF($B57>15,G$18,IF($B57<Parameters!G$61,0,G$18*Parameters!G81))","v":0},{"$f":"IF($B57>15,H$18,IF($B57<Parameters!H$61,0,H$18*Parameters!H81))","v":0},{"$f":"IF($B57>15,I$18,IF($B57<Parameters!I$61,0,I$18*Parameters!I81))","v":0},{"$f":"IF($B57>15,J$18,IF($B57<Parameters!J$61,0,J$18*Parameters!J81))","v":0},{"$f":"IF($B57>15,K$18,IF($B57<Parameters!K$61,0,K$18*Parameters!K81))","v":0},{"$f":"IF($B57>15,L$18,IF($B57<Parameters!L$61,0,L$18*Parameters!L81))","v":0},{"$f":"IF($B57>15,M$18,IF($B57<Parameters!M$61,0,M$18*Parameters!M81))","v":0},null,18,{"$f":"IF($N57<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N57<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N57<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N57<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N57<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N57<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N57<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N57<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N57<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N57<Parameters!M$53,0,Parameters!M$51)","v":0},null,18,0,0,0,0,0,0,0,0,0,0]
[null,19,{"$f":"IF($B58>15,D$18,IF($B58<Parameters!D$61,0,D$18*Parameters!D82))","v":0},{"$f":"IF($B58>15,E$18,IF($B58<Parameters!E$61,0,E$18*Parameters!E82))","v":0},{"$f":"IF($B58>15,F$18,IF($B58<Parameters!F$61,0,F$18*Parameters!F82))","v":0},{"$f":"IF($B58>15,G$18,IF($B58<Parameters!G$61,0,G$18*Parameters!G82))","v":0},{"$f":"IF($B58>15,H$18,IF($B58<Parameters!H$61,0,H$18*Parameters!H82))","v":0},{"$f":"IF($B58>15,I$18,IF($B58<Parameters!I$61,0,I$18*Parameters!I82))","v":0},{"$f":"IF($B58>15,J$18,IF($B58<Parameters!J$61,0,J$18*Parameters!J82))","v":0},{"$f":"IF($B58>15,K$18,IF($B58<Parameters!K$61,0,K$18*Parameters!K82))","v":0},{"$f":"IF($B58>15,L$18,IF($B58<Parameters!L$61,0,L$18*Parameters!L82))","v":0},{"$f":"IF($B58>15,M$18,IF($B58<Parameters!M$61,0,M$18*Parameters!M82))","v":0},null,19,{"$f":"IF($N58<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N58<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N58<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N58<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N58<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N58<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N58<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N58<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N58<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N58<Parameters!M$53,0,Parameters!M$51)","v":0},null,19,0,0,0,0,0,0,0,0,0,0]
[null,20,{"$f":"IF($B59>15,D$18,IF($B59<Parameters!D$61,0,D$18*Parameters!D83))","v":0},{"$f":"IF($B59>15,E$18,IF($B59<Parameters!E$61,0,E$18*Parameters!E83))","v":0},{"$f":"IF($B59>15,F$18,IF($B59<Parameters!F$61,0,F$18*Parameters!F83))","v":0},{"$f":"IF($B59>15,G$18,IF($B59<Parameters!G$61,0,G$18*Parameters!G83))","v":0},{"$f":"IF($B59>15,H$18,IF($B59<Parameters!H$61,0,H$18*Parameters!H83))","v":0},{"$f":"IF($B59>15,I$18,IF($B59<Parameters!I$61,0,I$18*Parameters!I83))","v":0},{"$f":"IF($B59>15,J$18,IF($B59<Parameters!J$61,0,J$18*Parameters!J83))","v":0},{"$f":"IF($B59>15,K$18,IF($B59<Parameters!K$61,0,K$18*Parameters!K83))","v":0},{"$f":"IF($B59>15,L$18,IF($B59<Parameters!L$61,0,L$18*Parameters!L83))","v":0},{"$f":"IF($B59>15,M$18,IF($B59<Parameters!M$61,0,M$18*Parameters!M83))","v":0},null,20,{"$f":"IF($N59<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N59<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N59<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N59<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N59<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N59<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N59<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N59<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N59<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N59<Parameters!M$53,0,Parameters!M$51)","v":0},null,20,0,0,0,0,0,0,0,0,0,0]
[null,21,{"$f":"IF($B60>15,D$18,IF($B60<Parameters!D$61,0,D$18*Parameters!D84))","v":0},{"$f":"IF($B60>15,E$18,IF($B60<Parameters!E$61,0,E$18*Parameters!E84))","v":0},{"$f":"IF($B60>15,F$18,IF($B60<Parameters!F$61,0,F$18*Parameters!F84))","v":0},{"$f":"IF($B60>15,G$18,IF($B60<Parameters!G$61,0,G$18*Parameters!G84))","v":0},{"$f":"IF($B60>15,H$18,IF($B60<Parameters!H$61,0,H$18*Parameters!H84))","v":0},{"$f":"IF($B60>15,I$18,IF($B60<Parameters!I$61,0,I$18*Parameters!I84))","v":0},{"$f":"IF($B60>15,J$18,IF($B60<Parameters!J$61,0,J$18*Parameters!J84))","v":0},{"$f":"IF($B60>15,K$18,IF($B60<Parameters!K$61,0,K$18*Parameters!K84))","v":0},{"$f":"IF($B60>15,L$18,IF($B60<Parameters!L$61,0,L$18*Parameters!L84))","v":0},{"$f":"IF($B60>15,M$18,IF($B60<Parameters!M$61,0,M$18*Parameters!M84))","v":0},null,21,{"$f":"IF($N60<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N60<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N60<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N60<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N60<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N60<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N60<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N60<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N60<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N60<Parameters!M$53,0,Parameters!M$51)","v":0},null,21,0,0,0,0,0,0,0,0,0,0]
[null,22,{"$f":"IF($B61>15,D$18,IF($B61<Parameters!D$61,0,D$18*Parameters!D85))","v":0},{"$f":"IF($B61>15,E$18,IF($B61<Parameters!E$61,0,E$18*Parameters!E85))","v":0},{"$f":"IF($B61>15,F$18,IF($B61<Parameters!F$61,0,F$18*Parameters!F85))","v":0},{"$f":"IF($B61>15,G$18,IF($B61<Parameters!G$61,0,G$18*Parameters!G85))","v":0},{"$f":"IF($B61>15,H$18,IF($B61<Parameters!H$61,0,H$18*Parameters!H85))","v":0},{"$f":"IF($B61>15,I$18,IF($B61<Parameters!I$61,0,I$18*Parameters!I85))","v":0},{"$f":"IF($B61>15,J$18,IF($B61<Parameters!J$61,0,J$18*Parameters!J85))","v":0},{"$f":"IF($B61>15,K$18,IF($B61<Parameters!K$61,0,K$18*Parameters!K85))","v":0},{"$f":"IF($B61>15,L$18,IF($B61<Parameters!L$61,0,L$18*Parameters!L85))","v":0},{"$f":"IF($B61>15,M$18,IF($B61<Parameters!M$61,0,M$18*Parameters!M85))","v":0},null,22,{"$f":"IF($N61<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N61<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N61<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N61<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N61<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N61<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N61<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N61<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N61<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N61<Parameters!M$53,0,Parameters!M$51)","v":0},null,22,0,0,0,0,0,0,0,0,0,0]
[null,23,{"$f":"IF($B62>15,D$18,IF($B62<Parameters!D$61,0,D$18*Parameters!D86))","v":0},{"$f":"IF($B62>15,E$18,IF($B62<Parameters!E$61,0,E$18*Parameters!E86))","v":0},{"$f":"IF($B62>15,F$18,IF($B62<Parameters!F$61,0,F$18*Parameters!F86))","v":0},{"$f":"IF($B62>15,G$18,IF($B62<Parameters!G$61,0,G$18*Parameters!G86))","v":0},{"$f":"IF($B62>15,H$18,IF($B62<Parameters!H$61,0,H$18*Parameters!H86))","v":0},{"$f":"IF($B62>15,I$18,IF($B62<Parameters!I$61,0,I$18*Parameters!I86))","v":0},{"$f":"IF($B62>15,J$18,IF($B62<Parameters!J$61,0,J$18*Parameters!J86))","v":0},{"$f":"IF($B62>15,K$18,IF($B62<Parameters!K$61,0,K$18*Parameters!K86))","v":0},{"$f":"IF($B62>15,L$18,IF($B62<Parameters!L$61,0,L$18*Parameters!L86))","v":0},{"$f":"IF($B62>15,M$18,IF($B62<Parameters!M$61,0,M$18*Parameters!M86))","v":0},null,23,{"$f":"IF($N62<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N62<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N62<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N62<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N62<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N62<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N62<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N62<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N62<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N62<Parameters!M$53,0,Parameters!M$51)","v":0},null,23,0,0,0,0,0,0,0,0,0,0]
[null,24,{"$f":"IF($B63>15,D$18,IF($B63<Parameters!D$61,0,D$18*Parameters!D87))","v":0},{"$f":"IF($B63>15,E$18,IF($B63<Parameters!E$61,0,E$18*Parameters!E87))","v":0},{"$f":"IF($B63>15,F$18,IF($B63<Parameters!F$61,0,F$18*Parameters!F87))","v":0},{"$f":"IF($B63>15,G$18,IF($B63<Parameters!G$61,0,G$18*Parameters!G87))","v":0},{"$f":"IF($B63>15,H$18,IF($B63<Parameters!H$61,0,H$18*Parameters!H87))","v":0},{"$f":"IF($B63>15,I$18,IF($B63<Parameters!I$61,0,I$18*Parameters!I87))","v":0},{"$f":"IF($B63>15,J$18,IF($B63<Parameters!J$61,0,J$18*Parameters!J87))","v":0},{"$f":"IF($B63>15,K$18,IF($B63<Parameters!K$61,0,K$18*Parameters!K87))","v":0},{"$f":"IF($B63>15,L$18,IF($B63<Parameters!L$61,0,L$18*Parameters!L87))","v":0},{"$f":"IF($B63>15,M$18,IF($B63<Parameters!M$61,0,M$18*Parameters!M87))","v":0},null,24,{"$f":"IF($N63<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N63<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N63<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N63<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N63<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N63<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N63<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N63<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N63<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N63<Parameters!M$53,0,Parameters!M$51)","v":0},null,24,0,0,0,0,0,0,0,0,0,0]
[null,25,{"$f":"IF($B64>15,D$18,IF($B64<Parameters!D$61,0,D$18*Parameters!D88))","v":0},{"$f":"IF($B64>15,E$18,IF($B64<Parameters!E$61,0,E$18*Parameters!E88))","v":0},{"$f":"IF($B64>15,F$18,IF($B64<Parameters!F$61,0,F$18*Parameters!F88))","v":0},{"$f":"IF($B64>15,G$18,IF($B64<Parameters!G$61,0,G$18*Parameters!G88))","v":0},{"$f":"IF($B64>15,H$18,IF($B64<Parameters!H$61,0,H$18*Parameters!H88))","v":0},{"$f":"IF($B64>15,I$18,IF($B64<Parameters!I$61,0,I$18*Parameters!I88))","v":0},{"$f":"IF($B64>15,J$18,IF($B64<Parameters!J$61,0,J$18*Parameters!J88))","v":0},{"$f":"IF($B64>15,K$18,IF($B64<Parameters!K$61,0,K$18*Parameters!K88))","v":0},{"$f":"IF($B64>15,L$18,IF($B64<Parameters!L$61,0,L$18*Parameters!L88))","v":0},{"$f":"IF($B64>15,M$18,IF($B64<Parameters!M$61,0,M$18*Parameters!M88))","v":0},null,25,{"$f":"IF($N64<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N64<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N64<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N64<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N64<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N64<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N64<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N64<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N64<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N64<Parameters!M$53,0,Parameters!M$51)","v":0},null,25,0,0,0,0,0,0,0,0,0,0]
[null,26,{"$f":"IF($B65>15,D$18,IF($B65<Parameters!D$61,0,D$18*Parameters!D89))","v":0},{"$f":"IF($B65>15,E$18,IF($B65<Parameters!E$61,0,E$18*Parameters!E89))","v":0},{"$f":"IF($B65>15,F$18,IF($B65<Parameters!F$61,0,F$18*Parameters!F89))","v":0},{"$f":"IF($B65>15,G$18,IF($B65<Parameters!G$61,0,G$18*Parameters!G89))","v":0},{"$f":"IF($B65>15,H$18,IF($B65<Parameters!H$61,0,H$18*Parameters!H89))","v":0},{"$f":"IF($B65>15,I$18,IF($B65<Parameters!I$61,0,I$18*Parameters!I89))","v":0},{"$f":"IF($B65>15,J$18,IF($B65<Parameters!J$61,0,J$18*Parameters!J89))","v":0},{"$f":"IF($B65>15,K$18,IF($B65<Parameters!K$61,0,K$18*Parameters!K89))","v":0},{"$f":"IF($B65>15,L$18,IF($B65<Parameters!L$61,0,L$18*Parameters!L89))","v":0},{"$f":"IF($B65>15,M$18,IF($B65<Parameters!M$61,0,M$18*Parameters!M89))","v":0},null,26,{"$f":"IF($N65<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N65<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N65<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N65<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N65<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N65<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N65<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N65<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N65<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N65<Parameters!M$53,0,Parameters!M$51)","v":0},null,26,0,0,0,0,0,0,0,0,0,0]
[null,27,{"$f":"IF($B66>15,D$18,IF($B66<Parameters!D$61,0,D$18*Parameters!D90))","v":0},{"$f":"IF($B66>15,E$18,IF($B66<Parameters!E$61,0,E$18*Parameters!E90))","v":0},{"$f":"IF($B66>15,F$18,IF($B66<Parameters!F$61,0,F$18*Parameters!F90))","v":0},{"$f":"IF($B66>15,G$18,IF($B66<Parameters!G$61,0,G$18*Parameters!G90))","v":0},{"$f":"IF($B66>15,H$18,IF($B66<Parameters!H$61,0,H$18*Parameters!H90))","v":0},{"$f":"IF($B66>15,I$18,IF($B66<Parameters!I$61,0,I$18*Parameters!I90))","v":0},{"$f":"IF($B66>15,J$18,IF($B66<Parameters!J$61,0,J$18*Parameters!J90))","v":0},{"$f":"IF($B66>15,K$18,IF($B66<Parameters!K$61,0,K$18*Parameters!K90))","v":0},{"$f":"IF($B66>15,L$18,IF($B66<Parameters!L$61,0,L$18*Parameters!L90))","v":0},{"$f":"IF($B66>15,M$18,IF($B66<Parameters!M$61,0,M$18*Parameters!M90))","v":0},null,27,{"$f":"IF($N66<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N66<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N66<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N66<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N66<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N66<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N66<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N66<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N66<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N66<Parameters!M$53,0,Parameters!M$51)","v":0},null,27,0,0,0,0,0,0,0,0,0,0]
[null,28,{"$f":"IF($B67>15,D$18,IF($B67<Parameters!D$61,0,D$18*Parameters!D91))","v":0},{"$f":"IF($B67>15,E$18,IF($B67<Parameters!E$61,0,E$18*Parameters!E91))","v":0},{"$f":"IF($B67>15,F$18,IF($B67<Parameters!F$61,0,F$18*Parameters!F91))","v":0},{"$f":"IF($B67>15,G$18,IF($B67<Parameters!G$61,0,G$18*Parameters!G91))","v":0},{"$f":"IF($B67>15,H$18,IF($B67<Parameters!H$61,0,H$18*Parameters!H91))","v":0},{"$f":"IF($B67>15,I$18,IF($B67<Parameters!I$61,0,I$18*Parameters!I91))","v":0},{"$f":"IF($B67>15,J$18,IF($B67<Parameters!J$61,0,J$18*Parameters!J91))","v":0},{"$f":"IF($B67>15,K$18,IF($B67<Parameters!K$61,0,K$18*Parameters!K91))","v":0},{"$f":"IF($B67>15,L$18,IF($B67<Parameters!L$61,0,L$18*Parameters!L91))","v":0},{"$f":"IF($B67>15,M$18,IF($B67<Parameters!M$61,0,M$18*Parameters!M91))","v":0},null,28,{"$f":"IF($N67<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N67<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N67<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N67<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N67<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N67<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N67<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N67<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N67<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N67<Parameters!M$53,0,Parameters!M$51)","v":0},null,28,0,0,0,0,0,0,0,0,0,0]
[null,29,{"$f":"IF($B68>15,D$18,IF($B68<Parameters!D$61,0,D$18*Parameters!D92))","v":0},{"$f":"IF($B68>15,E$18,IF($B68<Parameters!E$61,0,E$18*Parameters!E92))","v":0},{"$f":"IF($B68>15,F$18,IF($B68<Parameters!F$61,0,F$18*Parameters!F92))","v":0},{"$f":"IF($B68>15,G$18,IF($B68<Parameters!G$61,0,G$18*Parameters!G92))","v":0},{"$f":"IF($B68>15,H$18,IF($B68<Parameters!H$61,0,H$18*Parameters!H92))","v":0},{"$f":"IF($B68>15,I$18,IF($B68<Parameters!I$61,0,I$18*Parameters!I92))","v":0},{"$f":"IF($B68>15,J$18,IF($B68<Parameters!J$61,0,J$18*Parameters!J92))","v":0},{"$f":"IF($B68>15,K$18,IF($B68<Parameters!K$61,0,K$18*Parameters!K92))","v":0},{"$f":"IF($B68>15,L$18,IF($B68<Parameters!L$61,0,L$18*Parameters!L92))","v":0},{"$f":"IF($B68>15,M$18,IF($B68<Parameters!M$61,0,M$18*Parameters!M92))","v":0},null,29,{"$f":"IF($N68<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N68<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N68<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N68<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N68<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N68<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N68<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N68<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N68<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N68<Parameters!M$53,0,Parameters!M$51)","v":0},null,29,0,0,0,0,0,0,0,0,0,0]
[null,30,{"$f":"IF($B69>15,D$18,IF($B69<Parameters!D$61,0,D$18*Parameters!D93))","v":0},{"$f":"IF($B69>15,E$18,IF($B69<Parameters!E$61,0,E$18*Parameters!E93))","v":0},{"$f":"IF($B69>15,F$18,IF($B69<Parameters!F$61,0,F$18*Parameters!F93))","v":0},{"$f":"IF($B69>15,G$18,IF($B69<Parameters!G$61,0,G$18*Parameters!G93))","v":0},{"$f":"IF($B69>15,H$18,IF($B69<Parameters!H$61,0,H$18*Parameters!H93))","v":0},{"$f":"IF($B69>15,I$18,IF($B69<Parameters!I$61,0,I$18*Parameters!I93))","v":0},{"$f":"IF($B69>15,J$18,IF($B69<Parameters!J$61,0,J$18*Parameters!J93))","v":0},{"$f":"IF($B69>15,K$18,IF($B69<Parameters!K$61,0,K$18*Parameters!K93))","v":0},{"$f":"IF($B69>15,L$18,IF($B69<Parameters!L$61,0,L$18*Parameters!L93))","v":0},{"$f":"IF($B69>15,M$18,IF($B69<Parameters!M$61,0,M$18*Parameters!M93))","v":0},null,30,{"$f":"IF($N69<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF($N69<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF($N69<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF($N69<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF($N69<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF($N69<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF($N69<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF($N69<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF($N69<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF($N69<Parameters!M$53,0,Parameters!M$51)","v":0},null,30,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sensitivity AAD","index":8,"n_rows":435,"n_cols":35,"rows_kept":435,"cut":false,"hidden":true,"merged":[[400,0,402,0],[403,0,406,0],[407,0,410,0],[411,0,412,0],[371,0,374,0],[375,0,377,0],[378,0,381,0],[382,0,385,0],[396,0,399,0],[417,0,420,0],[421,0,423,0],[424,0,427,0],[428,0,431,0],[432,0,433,0],[0,0,1,6],[350,0,353,0],[354,0,356,0],[357,0,360,0],[361,0,364,0]]}
["SENSITIVITY AVERAGE ANNUAL DAMAGE"]
[]
[]
[]
[]
[null,"Increase in Value by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$13)","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$14)","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$15)","v":0}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$16)","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$17)","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$18)","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$19)","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$20)","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$21)","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$22)","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$23)","v":0}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P24)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P25)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P26)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P27)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P28)","v":0}]
["Physical health","Life",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$29)","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$30)","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$31)","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$32)","v":0}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$33)","v":0}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$34)","v":0}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$35)","v":0}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$36)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$37)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$38)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$39)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$40)","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"C10+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C41-(D10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C41-(E10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C41-(F10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C41-(G10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C41-(H10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C41-(I10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C41-(J10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C41-(K10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C41-(L10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C41-(M10+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D41)-\n((D41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D41*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D41*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D41*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D41*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D41*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D41*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D41*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D41*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D41*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D41*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D41*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D41*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D41*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D41*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D41*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E41)-\n((E41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E41*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E41*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E41*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E41*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E41*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E41*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E41*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E41*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E41*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E41*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E41*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E41*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E41*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E41*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E41*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F41)-\n((F41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F41*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F41*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F41*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F41*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F41*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F41*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F41*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F41*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F41*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F41*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F41*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F41*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F41*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F41*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F41*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G41)-\n((G41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G41*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G41*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G41*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G41*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G41*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G41*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G41*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G41*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G41*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G41*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G41*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G41*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G41*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G41*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G41*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H41)-\n((H41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H41*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H41*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H41*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H41*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H41*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H41*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H41*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H41*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H41*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H41*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H41*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H41*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H41*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H41*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H41*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I41)-\n((I41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I41*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I41*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I41*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I41*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I41*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I41*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I41*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I41*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I41*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I41*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I41*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I41*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I41*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I41*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I41*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J41)-\n((J41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J41*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J41*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J41*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J41*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J41*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J41*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J41*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J41*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J41*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J41*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J41*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J41*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J41*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J41*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J41*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K41)-\n((K41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K41*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K41*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K41*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K41*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K41*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K41*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K41*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K41*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K41*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K41*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K41*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K41*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K41*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K41*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K41*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L41)-\n((L41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L41*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L41*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L41*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L41*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L41*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L41*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L41*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L41*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L41*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L41*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L41*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L41*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L41*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L41*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L41*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M41)-\n((M41)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M41*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M41)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M41*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M41/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M41*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M41/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M41*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M41/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M41*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M41/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M41*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M41/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M41*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M41/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M41*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M41/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M41*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M41/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M41*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M41/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M41*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M41/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M41*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M41/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M41*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M41/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M41*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M41/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M41*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O41-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P41-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q41-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R41-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S41-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T41-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U41-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V41-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W41-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X41-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!F13*Values!D16+C11+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+D11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+E11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+F11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+G11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+H11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+I11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+J11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+K11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+L11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C42-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+M11+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D42)-\n((D42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D42*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D42*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D42*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D42*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D42*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D42*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D42*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D42*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D42*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D42*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D42*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D42*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D42*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D42*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D42*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E42)-\n((E42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E42*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E42*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E42*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E42*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E42*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E42*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E42*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E42*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E42*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E42*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E42*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E42*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E42*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E42*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E42*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F42)-\n((F42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F42*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F42*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F42*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F42*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F42*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F42*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F42*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F42*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F42*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F42*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F42*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F42*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F42*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F42*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F42*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G42)-\n((G42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G42*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G42*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G42*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G42*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G42*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G42*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G42*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G42*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G42*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G42*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G42*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G42*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G42*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G42*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G42*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H42)-\n((H42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H42*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H42*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H42*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H42*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H42*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H42*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H42*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H42*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H42*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H42*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H42*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H42*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H42*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H42*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H42*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I42)-\n((I42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I42*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I42*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I42*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I42*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I42*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I42*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I42*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I42*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I42*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I42*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I42*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I42*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I42*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I42*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I42*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J42)-\n((J42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J42*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J42*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J42*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J42*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J42*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J42*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J42*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J42*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J42*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J42*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J42*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J42*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J42*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J42*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J42*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K42)-\n((K42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K42*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K42*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K42*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K42*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K42*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K42*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K42*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K42*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K42*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K42*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K42*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K42*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K42*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K42*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K42*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L42)-\n((L42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L42*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L42*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L42*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L42*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L42*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L42*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L42*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L42*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L42*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L42*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L42*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L42*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L42*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L42*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L42*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M42)-\n((M42)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M42*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M42)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M42*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M42/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M42*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M42/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M42*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M42/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M42*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M42/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M42*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M42/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M42*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M42/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M42*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M42/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M42*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M42/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M42*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M42/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M42*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M42/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M42*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M42/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M42*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M42/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M42*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M42/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M42*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O42-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P42-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q42-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R42-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S42-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T42-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U42-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V42-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W42-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X42-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Industrial",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+C12+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+D12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+E12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+F12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+G12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+H12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+I12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+J12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+K12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+L12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C43-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+M12+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D43)-\n((D43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D43*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D43*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D43*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D43*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D43*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D43*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D43*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D43*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D43*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D43*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D43*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D43*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D43*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D43*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D43*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E43)-\n((E43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E43*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E43*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E43*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E43*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E43*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E43*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E43*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E43*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E43*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E43*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E43*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E43*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E43*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E43*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E43*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F43)-\n((F43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F43*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F43*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F43*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F43*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F43*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F43*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F43*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F43*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F43*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F43*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F43*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F43*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F43*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F43*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F43*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G43)-\n((G43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G43*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G43*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G43*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G43*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G43*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G43*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G43*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G43*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G43*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G43*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G43*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G43*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G43*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G43*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G43*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H43)-\n((H43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H43*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H43*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H43*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H43*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H43*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H43*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H43*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H43*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H43*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H43*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H43*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H43*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H43*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H43*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H43*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I43)-\n((I43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I43*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I43*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I43*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I43*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I43*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I43*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I43*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I43*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I43*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I43*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I43*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I43*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I43*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I43*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I43*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J43)-\n((J43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J43*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J43*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J43*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J43*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J43*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J43*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J43*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J43*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J43*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J43*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J43*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J43*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J43*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J43*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J43*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K43)-\n((K43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K43*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K43*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K43*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K43*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K43*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K43*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K43*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K43*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K43*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K43*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K43*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K43*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K43*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K43*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K43*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L43)-\n((L43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L43*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L43*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L43*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L43*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L43*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L43*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L43*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L43*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L43*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L43*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L43*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L43*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L43*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L43*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L43*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M43)-\n((M43)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M43*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M43)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M43*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M43/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M43*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M43/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M43*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M43/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M43*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M43/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M43*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M43/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M43*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M43/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M43*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M43/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M43*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M43/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M43*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M43/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M43*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M43/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M43*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M43/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M43*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M43/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M43*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M43/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M43*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O43-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P43-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q43-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R43-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S43-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T43-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U43-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V43-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W43-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X43-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+C13+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+D13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+E13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+F13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+G13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+H13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+I13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+J13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+K13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+L13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C44-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+M13+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D44)-\n((D44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D44*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D44*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D44*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D44*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D44*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D44*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D44*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D44*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D44*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D44*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D44*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D44*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D44*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D44*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D44*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E44)-\n((E44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E44*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E44*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E44*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E44*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E44*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E44*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E44*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E44*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E44*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E44*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E44*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E44*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E44*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E44*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E44*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F44)-\n((F44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F44*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F44*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F44*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F44*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F44*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F44*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F44*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F44*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F44*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F44*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F44*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F44*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F44*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F44*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F44*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G44)-\n((G44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G44*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G44*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G44*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G44*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G44*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G44*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G44*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G44*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G44*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G44*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G44*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G44*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G44*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G44*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G44*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H44)-\n((H44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H44*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H44*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H44*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H44*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H44*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H44*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H44*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H44*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H44*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H44*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H44*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H44*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H44*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H44*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H44*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I44)-\n((I44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I44*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I44*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I44*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I44*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I44*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I44*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I44*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I44*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I44*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I44*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I44*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I44*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I44*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I44*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I44*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J44)-\n((J44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J44*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J44*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J44*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J44*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J44*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J44*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J44*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J44*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J44*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J44*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J44*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J44*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J44*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J44*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J44*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K44)-\n((K44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K44*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K44*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K44*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K44*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K44*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K44*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K44*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K44*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K44*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K44*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K44*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K44*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K44*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K44*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K44*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L44)-\n((L44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L44*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L44*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L44*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L44*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L44*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L44*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L44*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L44*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L44*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L44*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L44*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L44*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L44*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L44*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L44*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M44)-\n((M44)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M44*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M44)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M44*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M44/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M44*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M44/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M44*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M44/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M44*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M44/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M44*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M44/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M44*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M44/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M44*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M44/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M44*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M44/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M44*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M44/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M44*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M44/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M44*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M44/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M44*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M44/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M44*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M44/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M44*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O44-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P44-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q44-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R44-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S44-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T44-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U44-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V44-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W44-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X44-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Rail",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+C14+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+D14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+E14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+F14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+G14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+H14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+I14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+J14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+K14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+L14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C45-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+M14+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D45)-\n((D45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D45*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D45*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D45*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D45*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D45*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D45*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D45*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D45*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D45*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D45*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D45*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D45*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D45*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D45*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D45*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E45)-\n((E45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E45*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E45*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E45*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E45*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E45*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E45*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E45*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E45*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E45*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E45*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E45*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E45*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E45*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E45*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E45*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F45)-\n((F45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F45*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F45*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F45*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F45*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F45*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F45*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F45*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F45*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F45*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F45*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F45*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F45*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F45*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F45*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F45*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G45)-\n((G45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G45*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G45*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G45*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G45*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G45*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G45*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G45*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G45*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G45*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G45*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G45*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G45*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G45*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G45*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G45*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H45)-\n((H45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H45*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H45*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H45*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H45*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H45*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H45*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H45*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H45*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H45*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H45*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H45*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H45*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H45*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H45*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H45*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I45)-\n((I45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I45*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I45*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I45*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I45*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I45*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I45*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I45*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I45*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I45*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I45*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I45*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I45*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I45*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I45*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I45*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J45)-\n((J45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J45*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J45*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J45*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J45*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J45*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J45*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J45*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J45*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J45*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J45*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J45*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J45*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J45*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J45*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J45*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K45)-\n((K45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K45*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K45*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K45*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K45*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K45*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K45*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K45*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K45*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K45*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K45*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K45*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K45*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K45*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K45*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K45*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L45)-\n((L45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L45*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L45*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L45*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L45*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L45*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L45*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L45*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L45*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L45*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L45*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L45*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L45*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L45*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L45*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L45*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M45)-\n((M45)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M45*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M45)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M45*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M45/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M45*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M45/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M45*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M45/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M45*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M45/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M45*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M45/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M45*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M45/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M45*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M45/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M45*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M45/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M45*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M45/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M45*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M45/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M45*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M45/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M45*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M45/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M45*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M45/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M45*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O45-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P45-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q45-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R45-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S45-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T45-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U45-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V45-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W45-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X45-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Power lines",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+C15+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+D15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+E15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+F15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+G15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+H15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+I15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+J15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+K15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+L15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C46-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+M15+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D46)-\n((D46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D46*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D46*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D46*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D46*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D46*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D46*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D46*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D46*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D46*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D46*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D46*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D46*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D46*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D46*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D46*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E46)-\n((E46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E46*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E46*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E46*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E46*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E46*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E46*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E46*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E46*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E46*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E46*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E46*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E46*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E46*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E46*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E46*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F46)-\n((F46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F46*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F46*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F46*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F46*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F46*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F46*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F46*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F46*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F46*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F46*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F46*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F46*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F46*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F46*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F46*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G46)-\n((G46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G46*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G46*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G46*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G46*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G46*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G46*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G46*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G46*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G46*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G46*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G46*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G46*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G46*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G46*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G46*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H46)-\n((H46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H46*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H46*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H46*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H46*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H46*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H46*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H46*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H46*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H46*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H46*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H46*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H46*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H46*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H46*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H46*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I46)-\n((I46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I46*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I46*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I46*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I46*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I46*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I46*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I46*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I46*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I46*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I46*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I46*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I46*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I46*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I46*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I46*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J46)-\n((J46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J46*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J46*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J46*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J46*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J46*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J46*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J46*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J46*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J46*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J46*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J46*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J46*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J46*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J46*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J46*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K46)-\n((K46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K46*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K46*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K46*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K46*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K46*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K46*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K46*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K46*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K46*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K46*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K46*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K46*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K46*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K46*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K46*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L46)-\n((L46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L46*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L46*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L46*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L46*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L46*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L46*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L46*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L46*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L46*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L46*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L46*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L46*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L46*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L46*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L46*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M46)-\n((M46)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M46*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M46)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M46*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M46/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M46*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M46/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M46*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M46/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M46*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M46/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M46*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M46/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M46*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M46/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M46*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M46/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M46*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M46/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M46*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M46/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M46*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M46/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M46*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M46/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M46*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M46/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M46*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M46/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M46*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O46-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P46-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q46-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R46-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S46-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T46-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U46-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V46-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W46-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X46-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Power poles",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+C16+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+D16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+E16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+F16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+G16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+H16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+I16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+J16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+K16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+L16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C47-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+M16+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D47)-\n((D47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D47*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D47*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D47*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D47*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D47*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D47*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D47*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D47*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D47*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D47*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D47*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D47*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D47*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D47*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D47*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E47)-\n((E47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E47*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E47*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E47*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E47*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E47*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E47*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E47*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E47*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E47*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E47*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E47*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E47*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E47*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E47*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E47*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F47)-\n((F47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F47*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F47*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F47*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F47*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F47*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F47*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F47*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F47*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F47*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F47*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F47*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F47*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F47*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F47*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F47*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G47)-\n((G47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G47*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G47*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G47*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G47*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G47*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G47*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G47*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G47*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G47*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G47*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G47*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G47*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G47*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G47*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G47*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H47)-\n((H47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H47*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H47*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H47*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H47*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H47*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H47*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H47*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H47*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H47*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H47*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H47*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H47*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H47*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H47*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H47*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I47)-\n((I47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I47*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I47*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I47*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I47*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I47*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I47*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I47*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I47*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I47*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I47*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I47*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I47*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I47*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I47*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I47*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J47)-\n((J47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J47*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J47*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J47*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J47*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J47*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J47*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J47*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J47*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J47*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J47*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J47*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J47*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J47*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J47*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J47*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K47)-\n((K47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K47*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K47*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K47*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K47*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K47*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K47*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K47*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K47*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K47*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K47*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K47*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K47*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K47*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K47*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K47*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L47)-\n((L47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L47*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L47*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L47*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L47*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L47*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L47*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L47*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L47*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L47*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L47*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L47*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L47*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L47*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L47*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L47*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M47)-\n((M47)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M47*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M47)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M47*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M47/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M47*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M47/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M47*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M47/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M47*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M47/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M47*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M47/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M47*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M47/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M47*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M47/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M47*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M47/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M47*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M47/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M47*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M47/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M47*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M47/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M47*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M47/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M47*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M47/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M47*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O47-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P47-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q47-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R47-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S47-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T47-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U47-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V47-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W47-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X47-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+C17+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+D17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+E17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+F17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+G17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+H17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+I17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+J17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+K17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+L17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C48-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+M17+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D48)-\n((D48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D48*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D48*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D48*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D48*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D48*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D48*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D48*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D48*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D48*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D48*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D48*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D48*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D48*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D48*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D48*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E48)-\n((E48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E48*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E48*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E48*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E48*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E48*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E48*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E48*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E48*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E48*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E48*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E48*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E48*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E48*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E48*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E48*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F48)-\n((F48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F48*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F48*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F48*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F48*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F48*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F48*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F48*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F48*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F48*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F48*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F48*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F48*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F48*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F48*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F48*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G48)-\n((G48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G48*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G48*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G48*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G48*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G48*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G48*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G48*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G48*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G48*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G48*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G48*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G48*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G48*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G48*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G48*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H48)-\n((H48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H48*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H48*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H48*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H48*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H48*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H48*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H48*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H48*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H48*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H48*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H48*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H48*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H48*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H48*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H48*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I48)-\n((I48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I48*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I48*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I48*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I48*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I48*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I48*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I48*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I48*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I48*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I48*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I48*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I48*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I48*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I48*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I48*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J48)-\n((J48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J48*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J48*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J48*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J48*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J48*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J48*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J48*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J48*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J48*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J48*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J48*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J48*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J48*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J48*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J48*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K48)-\n((K48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K48*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K48*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K48*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K48*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K48*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K48*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K48*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K48*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K48*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K48*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K48*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K48*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K48*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K48*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K48*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L48)-\n((L48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L48*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L48*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L48*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L48*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L48*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L48*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L48*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L48*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L48*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L48*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L48*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L48*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L48*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L48*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L48*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M48)-\n((M48)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M48*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M48)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M48*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M48/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M48*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M48/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M48*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M48/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M48*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M48/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M48*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M48/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M48*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M48/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M48*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M48/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M48*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M48/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M48*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M48/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M48*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M48/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M48*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M48/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M48*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M48/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M48*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M48/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M48*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O48-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P48-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q48-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R48-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S48-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T48-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U48-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V48-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W48-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X48-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+C18+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+D18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+E18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+F18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+G18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+H18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+I18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+J18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+K18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+L18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C49-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+M18+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D49)-\n((D49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D49*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D49*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D49*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D49*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D49*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D49*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D49*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D49*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D49*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D49*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D49*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D49*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D49*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D49*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D49*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E49)-\n((E49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E49*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E49*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E49*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E49*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E49*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E49*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E49*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E49*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E49*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E49*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E49*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E49*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E49*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E49*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E49*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F49)-\n((F49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F49*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F49*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F49*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F49*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F49*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F49*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F49*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F49*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F49*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F49*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F49*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F49*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F49*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F49*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F49*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G49)-\n((G49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G49*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G49*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G49*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G49*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G49*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G49*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G49*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G49*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G49*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G49*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G49*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G49*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G49*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G49*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G49*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H49)-\n((H49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H49*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H49*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H49*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H49*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H49*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H49*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H49*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H49*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H49*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H49*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H49*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H49*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H49*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H49*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H49*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I49)-\n((I49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I49*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I49*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I49*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I49*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I49*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I49*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I49*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I49*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I49*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I49*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I49*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I49*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I49*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I49*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I49*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J49)-\n((J49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J49*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J49*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J49*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J49*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J49*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J49*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J49*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J49*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J49*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J49*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J49*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J49*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J49*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J49*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J49*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K49)-\n((K49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K49*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K49*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K49*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K49*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K49*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K49*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K49*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K49*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K49*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K49*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K49*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K49*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K49*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K49*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K49*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L49)-\n((L49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L49*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L49*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L49*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L49*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L49*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L49*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L49*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L49*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L49*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L49*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L49*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L49*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L49*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L49*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L49*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M49)-\n((M49)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M49*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M49)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M49*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M49/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M49*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M49/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M49*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M49/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M49*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M49/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M49*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M49/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M49*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M49/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M49*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M49/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M49*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M49/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M49*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M49/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M49*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M49/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M49*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M49/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M49*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M49/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M49*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M49/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M49*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O49-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P49-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q49-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R49-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S49-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T49-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U49-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V49-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W49-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X49-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+C19+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+D19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+E19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+F19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+G19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+H19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+I19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+J19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+K19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+L19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C50-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+M19+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D50)-\n((D50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D50*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D50*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D50*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D50*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D50*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D50*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D50*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D50*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D50*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D50*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D50*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D50*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D50*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D50*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D50*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E50)-\n((E50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E50*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E50*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E50*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E50*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E50*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E50*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E50*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E50*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E50*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E50*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E50*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E50*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E50*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E50*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E50*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F50)-\n((F50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F50*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F50*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F50*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F50*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F50*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F50*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F50*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F50*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F50*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F50*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F50*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F50*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F50*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F50*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F50*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G50)-\n((G50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G50*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G50*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G50*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G50*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G50*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G50*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G50*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G50*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G50*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G50*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G50*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G50*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G50*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G50*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G50*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H50)-\n((H50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H50*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H50*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H50*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H50*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H50*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H50*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H50*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H50*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H50*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H50*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H50*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H50*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H50*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H50*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H50*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I50)-\n((I50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I50*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I50*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I50*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I50*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I50*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I50*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I50*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I50*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I50*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I50*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I50*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I50*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I50*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I50*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I50*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J50)-\n((J50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J50*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J50*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J50*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J50*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J50*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J50*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J50*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J50*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J50*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J50*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J50*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J50*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J50*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J50*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J50*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K50)-\n((K50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K50*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K50*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K50*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K50*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K50*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K50*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K50*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K50*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K50*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K50*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K50*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K50*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K50*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K50*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K50*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L50)-\n((L50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L50*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L50*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L50*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L50*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L50*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L50*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L50*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L50*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L50*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L50*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L50*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L50*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L50*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L50*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L50*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M50)-\n((M50)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M50*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M50)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M50*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M50/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M50*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M50/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M50*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M50/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M50*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M50/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M50*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M50/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M50*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M50/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M50*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M50/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M50*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M50/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M50*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M50/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M50*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M50/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M50*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M50/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M50*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M50/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M50*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M50/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M50*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O50-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P50-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q50-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R50-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S50-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T50-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U50-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V50-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W50-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X50-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+C20+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+D20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+E20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+F20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+G20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+H20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+I20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+J20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+K20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+L20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C51-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+M20+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D51)-\n((D51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D51*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D51*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D51*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D51*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D51*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D51*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D51*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D51*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D51*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D51*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D51*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D51*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D51*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D51*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D51*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E51)-\n((E51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E51*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E51*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E51*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E51*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E51*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E51*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E51*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E51*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E51*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E51*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E51*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E51*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E51*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E51*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E51*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F51)-\n((F51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F51*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F51*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F51*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F51*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F51*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F51*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F51*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F51*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F51*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F51*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F51*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F51*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F51*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F51*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F51*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G51)-\n((G51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G51*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G51*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G51*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G51*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G51*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G51*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G51*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G51*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G51*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G51*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G51*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G51*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G51*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G51*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G51*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H51)-\n((H51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H51*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H51*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H51*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H51*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H51*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H51*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H51*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H51*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H51*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H51*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H51*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H51*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H51*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H51*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H51*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I51)-\n((I51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I51*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I51*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I51*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I51*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I51*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I51*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I51*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I51*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I51*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I51*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I51*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I51*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I51*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I51*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I51*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J51)-\n((J51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J51*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J51*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J51*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J51*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J51*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J51*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J51*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J51*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J51*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J51*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J51*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J51*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J51*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J51*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J51*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K51)-\n((K51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K51*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K51*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K51*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K51*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K51*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K51*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K51*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K51*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K51*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K51*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K51*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K51*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K51*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K51*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K51*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L51)-\n((L51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L51*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L51*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L51*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L51*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L51*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L51*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L51*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L51*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L51*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L51*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L51*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L51*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L51*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L51*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L51*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M51)-\n((M51)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M51*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M51)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M51*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M51/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M51*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M51/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M51*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M51/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M51*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M51/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M51*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M51/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M51*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M51/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M51*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M51/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M51*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M51/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M51*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M51/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M51*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M51/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M51*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M51/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M51*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M51/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M51*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M51/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M51*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O51-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P51-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q51-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R51-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S51-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T51-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U51-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V51-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W51-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X51-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+C21+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+D21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+E21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+F21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+G21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+H21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+I21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+J21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+K21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+L21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C52-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+M21+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D52)-\n((D52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D52*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D52*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D52*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D52*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D52*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D52*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D52*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D52*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D52*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D52*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D52*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D52*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D52*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D52*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D52*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E52)-\n((E52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E52*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E52*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E52*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E52*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E52*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E52*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E52*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E52*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E52*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E52*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E52*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E52*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E52*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E52*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E52*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F52)-\n((F52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F52*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F52*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F52*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F52*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F52*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F52*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F52*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F52*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F52*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F52*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F52*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F52*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F52*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F52*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F52*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G52)-\n((G52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G52*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G52*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G52*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G52*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G52*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G52*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G52*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G52*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G52*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G52*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G52*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G52*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G52*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G52*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G52*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H52)-\n((H52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H52*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H52*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H52*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H52*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H52*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H52*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H52*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H52*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H52*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H52*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H52*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H52*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H52*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H52*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H52*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I52)-\n((I52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I52*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I52*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I52*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I52*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I52*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I52*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I52*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I52*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I52*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I52*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I52*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I52*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I52*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I52*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I52*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J52)-\n((J52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J52*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J52*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J52*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J52*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J52*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J52*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J52*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J52*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J52*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J52*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J52*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J52*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J52*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J52*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J52*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K52)-\n((K52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K52*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K52*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K52*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K52*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K52*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K52*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K52*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K52*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K52*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K52*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K52*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K52*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K52*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K52*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K52*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L52)-\n((L52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L52*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L52*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L52*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L52*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L52*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L52*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L52*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L52*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L52*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L52*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L52*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L52*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L52*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L52*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L52*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M52)-\n((M52)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M52*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M52)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M52*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M52/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M52*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M52/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M52*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M52/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M52*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M52/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M52*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M52/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M52*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M52/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M52*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M52/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M52*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M52/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M52*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M52/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M52*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M52/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M52*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M52/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M52*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M52/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M52*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M52/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M52*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+C22+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+D22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+E22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+F22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+G22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+H22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+I22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+J22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+K22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+L22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C53-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+M22+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D53)-\n((D53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D53*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D53*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D53*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D53*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D53*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D53*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D53*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D53*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D53*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D53*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D53*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D53*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D53*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D53*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D53*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E53)-\n((E53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E53*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E53*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E53*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E53*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E53*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E53*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E53*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E53*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E53*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E53*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E53*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E53*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E53*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E53*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E53*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F53)-\n((F53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F53*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F53*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F53*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F53*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F53*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F53*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F53*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F53*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F53*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F53*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F53*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F53*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F53*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F53*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F53*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G53)-\n((G53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G53*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G53*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G53*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G53*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G53*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G53*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G53*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G53*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G53*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G53*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G53*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G53*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G53*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G53*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G53*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H53)-\n((H53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H53*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H53*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H53*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H53*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H53*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H53*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H53*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H53*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H53*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H53*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H53*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H53*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H53*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H53*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H53*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I53)-\n((I53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I53*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I53*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I53*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I53*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I53*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I53*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I53*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I53*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I53*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I53*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I53*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I53*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I53*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I53*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I53*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J53)-\n((J53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J53*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J53*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J53*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J53*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J53*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J53*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J53*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J53*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J53*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J53*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J53*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J53*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J53*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J53*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J53*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K53)-\n((K53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K53*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K53*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K53*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K53*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K53*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K53*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K53*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K53*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K53*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K53*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K53*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K53*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K53*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K53*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K53*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L53)-\n((L53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L53*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L53*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L53*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L53*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L53*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L53*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L53*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L53*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L53*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L53*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L53*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L53*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L53*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L53*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L53*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M53)-\n((M53)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M53*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M53)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M53*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M53/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M53*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M53/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M53*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M53/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M53*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M53/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M53*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M53/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M53*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M53/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M53*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M53/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M53*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M53/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M53*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M53/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M53*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M53/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M53*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M53/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M53*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M53/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M53*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M53/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M53*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+C23+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+D23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+E23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+F23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+G23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+H23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+I23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+J23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+K23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+L23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C54-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+M23+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D54)-\n((D54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D54*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D54*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D54*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D54*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D54*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D54*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D54*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D54*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D54*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D54*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D54*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D54*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D54*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D54*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D54*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E54)-\n((E54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E54*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E54*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E54*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E54*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E54*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E54*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E54*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E54*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E54*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E54*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E54*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E54*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E54*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E54*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E54*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F54)-\n((F54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F54*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F54*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F54*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F54*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F54*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F54*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F54*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F54*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F54*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F54*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F54*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F54*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F54*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F54*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F54*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G54)-\n((G54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G54*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G54*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G54*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G54*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G54*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G54*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G54*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G54*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G54*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G54*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G54*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G54*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G54*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G54*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G54*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H54)-\n((H54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H54*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H54*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H54*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H54*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H54*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H54*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H54*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H54*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H54*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H54*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H54*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H54*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H54*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H54*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H54*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I54)-\n((I54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I54*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I54*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I54*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I54*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I54*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I54*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I54*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I54*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I54*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I54*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I54*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I54*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I54*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I54*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I54*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J54)-\n((J54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J54*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J54*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J54*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J54*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J54*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J54*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J54*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J54*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J54*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J54*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J54*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J54*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J54*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J54*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J54*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K54)-\n((K54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K54*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K54*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K54*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K54*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K54*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K54*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K54*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K54*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K54*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K54*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K54*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K54*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K54*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K54*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K54*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L54)-\n((L54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L54*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L54*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L54*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L54*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L54*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L54*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L54*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L54*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L54*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L54*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L54*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L54*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L54*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L54*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L54*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M54)-\n((M54)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M54*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M54)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M54*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M54/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M54*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M54/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M54*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M54/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M54*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M54/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M54*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M54/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M54*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M54/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M54*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M54/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M54*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M54/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M54*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M54/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M54*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M54/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M54*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M54/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M54*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M54/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M54*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M54/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M54*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+C24+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+D24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+E24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+F24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+G24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+H24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+I24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+J24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+K24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+L24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C55-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+M24+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D55)-\n((D55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D55*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D55*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D55*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D55*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D55*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D55*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D55*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D55*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D55*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D55*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D55*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D55*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D55*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D55*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D55*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E55)-\n((E55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E55*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E55*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E55*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E55*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E55*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E55*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E55*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E55*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E55*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E55*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E55*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E55*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E55*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E55*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E55*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F55)-\n((F55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F55*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F55*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F55*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F55*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F55*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F55*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F55*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F55*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F55*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F55*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F55*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F55*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F55*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F55*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F55*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G55)-\n((G55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G55*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G55*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G55*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G55*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G55*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G55*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G55*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G55*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G55*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G55*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G55*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G55*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G55*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G55*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G55*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H55)-\n((H55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H55*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H55*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H55*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H55*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H55*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H55*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H55*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H55*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H55*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H55*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H55*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H55*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H55*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H55*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H55*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I55)-\n((I55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I55*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I55*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I55*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I55*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I55*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I55*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I55*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I55*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I55*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I55*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I55*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I55*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I55*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I55*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I55*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J55)-\n((J55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J55*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J55*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J55*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J55*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J55*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J55*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J55*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J55*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J55*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J55*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J55*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J55*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J55*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J55*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J55*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K55)-\n((K55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K55*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K55*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K55*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K55*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K55*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K55*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K55*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K55*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K55*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K55*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K55*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K55*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K55*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K55*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K55*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L55)-\n((L55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L55*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L55*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L55*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L55*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L55*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L55*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L55*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L55*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L55*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L55*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L55*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L55*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L55*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L55*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L55*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M55)-\n((M55)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M55*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M55)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M55*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M55/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M55*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M55/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M55*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M55/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M55*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M55/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M55*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M55/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M55*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M55/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M55*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M55/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M55*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M55/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M55*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M55/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M55*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M55/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M55*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M55/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M55*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M55/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M55*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M55/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M55*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+C25+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+D25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+E25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+F25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+G25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+H25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+I25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+J25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+K25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+L25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C56-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+M25+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D56)-\n((D56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D56*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D56*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D56*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D56*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D56*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D56*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D56*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D56*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D56*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D56*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D56*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D56*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D56*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D56*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D56*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E56)-\n((E56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E56*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E56*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E56*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E56*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E56*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E56*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E56*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E56*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E56*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E56*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E56*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E56*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E56*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E56*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E56*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F56)-\n((F56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F56*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F56*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F56*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F56*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F56*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F56*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F56*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F56*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F56*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F56*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F56*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F56*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F56*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F56*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F56*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G56)-\n((G56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G56*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G56*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G56*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G56*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G56*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G56*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G56*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G56*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G56*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G56*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G56*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G56*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G56*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G56*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G56*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H56)-\n((H56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H56*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H56*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H56*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H56*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H56*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H56*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H56*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H56*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H56*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H56*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H56*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H56*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H56*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H56*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H56*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I56)-\n((I56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I56*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I56*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I56*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I56*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I56*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I56*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I56*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I56*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I56*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I56*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I56*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I56*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I56*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I56*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I56*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J56)-\n((J56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J56*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J56*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J56*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J56*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J56*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J56*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J56*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J56*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J56*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J56*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J56*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J56*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J56*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J56*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J56*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K56)-\n((K56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K56*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K56*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K56*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K56*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K56*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K56*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K56*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K56*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K56*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K56*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K56*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K56*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K56*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K56*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K56*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L56)-\n((L56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L56*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L56*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L56*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L56*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L56*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L56*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L56*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L56*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L56*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L56*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L56*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L56*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L56*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L56*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L56*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M56)-\n((M56)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M56*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M56)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M56*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M56/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M56*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M56/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M56*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M56/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M56*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M56/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M56*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M56/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M56*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M56/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M56*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M56/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M56*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M56/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M56*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M56/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M56*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M56/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M56*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M56/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M56*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M56/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M56*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M56/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M56*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Physical health","Life",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+C26+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+D26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+E26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+F26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+G26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+H26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+I26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+J26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+K26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+L26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C57-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+M26+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D57)-\n((D57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D57*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D57*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D57*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D57*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D57*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D57*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D57*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D57*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D57*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D57*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D57*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D57*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D57*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D57*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D57*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E57)-\n((E57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E57*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E57*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E57*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E57*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E57*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E57*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E57*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E57*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E57*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E57*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E57*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E57*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E57*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E57*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E57*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F57)-\n((F57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F57*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F57*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F57*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F57*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F57*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F57*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F57*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F57*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F57*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F57*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F57*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F57*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F57*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F57*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F57*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G57)-\n((G57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G57*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G57*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G57*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G57*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G57*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G57*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G57*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G57*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G57*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G57*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G57*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G57*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G57*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G57*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G57*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H57)-\n((H57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H57*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H57*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H57*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H57*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H57*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H57*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H57*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H57*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H57*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H57*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H57*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H57*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H57*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H57*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H57*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I57)-\n((I57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I57*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I57*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I57*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I57*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I57*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I57*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I57*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I57*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I57*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I57*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I57*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I57*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I57*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I57*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I57*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J57)-\n((J57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J57*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J57*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J57*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J57*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J57*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J57*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J57*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J57*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J57*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J57*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J57*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J57*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J57*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J57*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J57*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K57)-\n((K57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K57*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K57*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K57*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K57*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K57*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K57*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K57*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K57*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K57*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K57*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K57*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K57*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K57*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K57*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K57*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L57)-\n((L57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L57*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L57*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L57*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L57*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L57*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L57*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L57*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L57*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L57*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L57*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L57*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L57*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L57*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L57*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L57*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M57)-\n((M57)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M57*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M57)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M57*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M57/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M57*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M57/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M57*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M57/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M57*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M57/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M57*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M57/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M57*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M57/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M57*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M57/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M57*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M57/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M57*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M57/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M57*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M57/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M57*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M57/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M57*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M57/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M57*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M57/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M57*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O57-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P57-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q57-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R57-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S57-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T57-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U57-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V57-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W57-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X57-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+C27+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+D27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+E27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+F27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+G27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+H27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+I27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+J27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+K27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+L27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C58-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+M27+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D58)-\n((D58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D58*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D58*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D58*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D58*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D58*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D58*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D58*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D58*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D58*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D58*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D58*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D58*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D58*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D58*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D58*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E58)-\n((E58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E58*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E58*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E58*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E58*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E58*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E58*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E58*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E58*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E58*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E58*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E58*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E58*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E58*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E58*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E58*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F58)-\n((F58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F58*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F58*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F58*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F58*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F58*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F58*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F58*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F58*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F58*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F58*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F58*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F58*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F58*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F58*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F58*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G58)-\n((G58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G58*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G58*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G58*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G58*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G58*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G58*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G58*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G58*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G58*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G58*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G58*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G58*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G58*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G58*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G58*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H58)-\n((H58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H58*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H58*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H58*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H58*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H58*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H58*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H58*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H58*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H58*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H58*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H58*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H58*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H58*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H58*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H58*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I58)-\n((I58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I58*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I58*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I58*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I58*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I58*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I58*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I58*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I58*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I58*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I58*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I58*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I58*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I58*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I58*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I58*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J58)-\n((J58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J58*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J58*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J58*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J58*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J58*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J58*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J58*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J58*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J58*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J58*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J58*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J58*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J58*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J58*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J58*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K58)-\n((K58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K58*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K58*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K58*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K58*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K58*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K58*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K58*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K58*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K58*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K58*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K58*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K58*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K58*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K58*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K58*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L58)-\n((L58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L58*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L58*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L58*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L58*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L58*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L58*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L58*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L58*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L58*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L58*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L58*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L58*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L58*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L58*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L58*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M58)-\n((M58)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M58*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M58)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M58*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M58/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M58*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M58/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M58*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M58/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M58*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M58/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M58*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M58/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M58*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M58/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M58*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M58/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M58*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M58/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M58*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M58/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M58*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M58/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M58*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M58/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M58*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M58/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M58*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M58/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M58*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O58-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P58-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q58-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R58-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S58-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T58-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U58-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V58-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W58-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X58-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+C28+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+D28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+E28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+F28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+G28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+H28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+I28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+J28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+K28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+L28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C59-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+M28+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D59)-\n((D59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D59*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D59*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D59*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D59*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D59*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D59*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D59*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D59*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D59*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D59*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D59*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D59*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D59*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D59*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D59*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E59)-\n((E59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E59*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E59*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E59*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E59*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E59*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E59*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E59*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E59*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E59*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E59*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E59*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E59*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E59*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E59*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E59*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F59)-\n((F59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F59*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F59*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F59*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F59*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F59*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F59*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F59*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F59*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F59*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F59*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F59*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F59*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F59*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F59*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F59*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G59)-\n((G59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G59*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G59*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G59*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G59*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G59*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G59*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G59*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G59*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G59*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G59*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G59*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G59*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G59*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G59*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G59*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H59)-\n((H59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H59*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H59*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H59*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H59*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H59*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H59*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H59*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H59*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H59*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H59*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H59*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H59*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H59*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H59*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H59*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I59)-\n((I59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I59*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I59*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I59*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I59*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I59*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I59*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I59*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I59*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I59*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I59*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I59*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I59*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I59*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I59*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I59*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J59)-\n((J59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J59*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J59*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J59*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J59*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J59*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J59*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J59*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J59*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J59*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J59*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J59*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J59*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J59*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J59*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J59*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K59)-\n((K59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K59*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K59*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K59*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K59*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K59*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K59*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K59*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K59*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K59*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K59*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K59*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K59*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K59*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K59*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K59*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L59)-\n((L59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L59*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L59*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L59*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L59*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L59*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L59*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L59*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L59*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L59*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L59*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L59*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L59*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L59*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L59*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L59*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M59)-\n((M59)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M59*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M59)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M59*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M59/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M59*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M59/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M59*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M59/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M59*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M59/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M59*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M59/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M59*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M59/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M59*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M59/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M59*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M59/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M59*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M59/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M59*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M59/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M59*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M59/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M59*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M59/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M59*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M59/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M59*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O59-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P59-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q59-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R59-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S59-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T59-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U59-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V59-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W59-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X59-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+C29+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+D29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+E29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+F29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+G29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+H29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+I29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+J29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+K29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+L29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C60-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+M29+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D60)-\n((D60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D60*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D60*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D60*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D60*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D60*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D60*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D60*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D60*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D60*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D60*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D60*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D60*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D60*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D60*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D60*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E60)-\n((E60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E60*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E60*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E60*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E60*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E60*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E60*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E60*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E60*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E60*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E60*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E60*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E60*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E60*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E60*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E60*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F60)-\n((F60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F60*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F60*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F60*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F60*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F60*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F60*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F60*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F60*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F60*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F60*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F60*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F60*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F60*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F60*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F60*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G60)-\n((G60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G60*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G60*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G60*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G60*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G60*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G60*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G60*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G60*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G60*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G60*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G60*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G60*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G60*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G60*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G60*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H60)-\n((H60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H60*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H60*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H60*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H60*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H60*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H60*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H60*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H60*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H60*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H60*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H60*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H60*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H60*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H60*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H60*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I60)-\n((I60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I60*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I60*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I60*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I60*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I60*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I60*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I60*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I60*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I60*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I60*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I60*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I60*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I60*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I60*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I60*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J60)-\n((J60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J60*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J60*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J60*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J60*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J60*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J60*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J60*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J60*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J60*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J60*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J60*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J60*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J60*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J60*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J60*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K60)-\n((K60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K60*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K60*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K60*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K60*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K60*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K60*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K60*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K60*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K60*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K60*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K60*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K60*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K60*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K60*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K60*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L60)-\n((L60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L60*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L60*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L60*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L60*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L60*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L60*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L60*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L60*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L60*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L60*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L60*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L60*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L60*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L60*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L60*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M60)-\n((M60)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M60*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M60)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M60*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M60/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M60*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M60/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M60*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M60/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M60*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M60/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M60*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M60/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M60*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M60/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M60*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M60/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M60*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M60/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M60*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M60/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M60*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M60/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M60*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M60/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M60*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M60/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M60*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M60/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M60*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O60-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P60-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q60-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R60-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S60-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T60-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U60-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V60-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W60-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X60-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+C30+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+D30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+E30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+F30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+G30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+H30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+I30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+J30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+K30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+L30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C61-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+M30+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D61)-\n((D61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D61*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D61*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D61*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D61*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D61*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D61*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D61*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D61*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D61*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D61*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D61*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D61*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D61*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D61*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D61*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E61)-\n((E61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E61*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E61*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E61*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E61*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E61*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E61*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E61*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E61*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E61*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E61*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E61*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E61*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E61*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E61*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E61*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F61)-\n((F61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F61*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F61*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F61*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F61*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F61*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F61*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F61*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F61*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F61*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F61*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F61*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F61*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F61*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F61*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F61*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G61)-\n((G61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G61*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G61*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G61*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G61*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G61*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G61*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G61*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G61*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G61*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G61*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G61*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G61*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G61*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G61*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G61*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H61)-\n((H61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H61*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H61*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H61*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H61*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H61*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H61*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H61*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H61*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H61*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H61*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H61*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H61*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H61*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H61*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H61*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I61)-\n((I61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I61*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I61*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I61*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I61*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I61*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I61*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I61*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I61*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I61*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I61*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I61*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I61*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I61*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I61*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I61*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J61)-\n((J61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J61*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J61*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J61*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J61*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J61*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J61*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J61*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J61*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J61*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J61*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J61*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J61*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J61*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J61*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J61*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K61)-\n((K61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K61*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K61*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K61*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K61*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K61*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K61*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K61*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K61*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K61*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K61*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K61*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K61*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K61*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K61*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K61*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L61)-\n((L61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L61*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L61*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L61*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L61*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L61*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L61*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L61*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L61*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L61*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L61*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L61*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L61*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L61*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L61*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L61*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M61)-\n((M61)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M61*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M61)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M61*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M61/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M61*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M61/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M61*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M61/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M61*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M61/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M61*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M61/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M61*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M61/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M61*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M61/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M61*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M61/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M61*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M61/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M61*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M61/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M61*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M61/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M61*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M61/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M61*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M61/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M61*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+C31+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+D31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+E31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+F31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+G31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+H31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+I31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+J31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+K31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+L31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C62-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+M31+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D62)-\n((D62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D62*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D62*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D62*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D62*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D62*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D62*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D62*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D62*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D62*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D62*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D62*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D62*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D62*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D62*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D62*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E62)-\n((E62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E62*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E62*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E62*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E62*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E62*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E62*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E62*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E62*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E62*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E62*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E62*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E62*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E62*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E62*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E62*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F62)-\n((F62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F62*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F62*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F62*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F62*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F62*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F62*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F62*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F62*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F62*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F62*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F62*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F62*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F62*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F62*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F62*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G62)-\n((G62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G62*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G62*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G62*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G62*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G62*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G62*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G62*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G62*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G62*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G62*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G62*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G62*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G62*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G62*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G62*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H62)-\n((H62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H62*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H62*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H62*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H62*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H62*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H62*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H62*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H62*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H62*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H62*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H62*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H62*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H62*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H62*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H62*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I62)-\n((I62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I62*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I62*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I62*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I62*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I62*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I62*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I62*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I62*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I62*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I62*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I62*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I62*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I62*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I62*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I62*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J62)-\n((J62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J62*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J62*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J62*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J62*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J62*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J62*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J62*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J62*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J62*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J62*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J62*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J62*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J62*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J62*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J62*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K62)-\n((K62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K62*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K62*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K62*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K62*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K62*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K62*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K62*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K62*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K62*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K62*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K62*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K62*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K62*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K62*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K62*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L62)-\n((L62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L62*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L62*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L62*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L62*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L62*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L62*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L62*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L62*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L62*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L62*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L62*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L62*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L62*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L62*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L62*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M62)-\n((M62)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M62*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M62)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M62*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M62/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M62*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M62/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M62*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M62/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M62*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M62/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M62*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M62/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M62*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M62/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M62*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M62/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M62*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M62/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M62*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M62/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M62*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M62/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M62*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M62/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M62*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M62/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M62*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M62/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M62*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+C32+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+D32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+E32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+F32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+G32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+H32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+I32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+J32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+K32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+L32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C63-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+M32+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D63)-\n((D63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D63*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D63*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D63*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D63*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D63*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D63*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D63*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D63*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D63*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D63*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D63*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D63*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D63*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D63*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D63*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E63)-\n((E63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E63*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E63*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E63*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E63*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E63*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E63*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E63*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E63*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E63*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E63*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E63*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E63*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E63*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E63*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E63*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F63)-\n((F63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F63*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F63*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F63*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F63*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F63*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F63*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F63*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F63*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F63*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F63*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F63*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F63*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F63*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F63*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F63*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G63)-\n((G63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G63*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G63*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G63*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G63*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G63*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G63*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G63*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G63*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G63*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G63*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G63*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G63*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G63*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G63*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G63*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H63)-\n((H63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H63*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H63*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H63*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H63*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H63*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H63*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H63*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H63*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H63*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H63*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H63*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H63*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H63*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H63*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H63*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I63)-\n((I63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I63*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I63*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I63*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I63*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I63*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I63*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I63*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I63*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I63*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I63*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I63*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I63*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I63*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I63*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I63*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J63)-\n((J63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J63*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J63*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J63*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J63*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J63*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J63*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J63*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J63*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J63*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J63*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J63*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J63*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J63*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J63*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J63*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K63)-\n((K63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K63*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K63*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K63*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K63*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K63*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K63*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K63*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K63*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K63*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K63*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K63*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K63*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K63*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K63*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K63*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L63)-\n((L63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L63*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L63*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L63*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L63*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L63*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L63*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L63*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L63*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L63*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L63*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L63*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L63*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L63*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L63*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L63*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M63)-\n((M63)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M63*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M63)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M63*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M63/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M63*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M63/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M63*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M63/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M63*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M63/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M63*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M63/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M63*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M63/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M63*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M63/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M63*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M63/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M63*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M63/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M63*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M63/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M63*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M63/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M63*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M63/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M63*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M63/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M63*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O63-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P63-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q63-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R63-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S63-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T63-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U63-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V63-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W63-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X63-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+C33+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+D33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+E33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+F33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+G33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+H33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+I33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+J33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+K33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+L33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C64-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+M33+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D64)-\n((D64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D64*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D64*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D64*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D64*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D64*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D64*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D64*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D64*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D64*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D64*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D64*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D64*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D64*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D64*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D64*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E64)-\n((E64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E64*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E64*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E64*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E64*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E64*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E64*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E64*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E64*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E64*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E64*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E64*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E64*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E64*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E64*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E64*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F64)-\n((F64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F64*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F64*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F64*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F64*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F64*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F64*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F64*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F64*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F64*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F64*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F64*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F64*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F64*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F64*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F64*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G64)-\n((G64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G64*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G64*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G64*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G64*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G64*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G64*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G64*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G64*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G64*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G64*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G64*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G64*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G64*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G64*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G64*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H64)-\n((H64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H64*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H64*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H64*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H64*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H64*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H64*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H64*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H64*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H64*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H64*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H64*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H64*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H64*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H64*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H64*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I64)-\n((I64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I64*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I64*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I64*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I64*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I64*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I64*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I64*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I64*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I64*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I64*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I64*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I64*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I64*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I64*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I64*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J64)-\n((J64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J64*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J64*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J64*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J64*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J64*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J64*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J64*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J64*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J64*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J64*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J64*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J64*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J64*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J64*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J64*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K64)-\n((K64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K64*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K64*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K64*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K64*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K64*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K64*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K64*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K64*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K64*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K64*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K64*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K64*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K64*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K64*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K64*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L64)-\n((L64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L64*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L64*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L64*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L64*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L64*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L64*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L64*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L64*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L64*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L64*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L64*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L64*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L64*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L64*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L64*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M64)-\n((M64)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M64*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M64)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M64*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M64/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M64*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M64/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M64*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M64/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M64*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M64/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M64*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M64/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M64*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M64/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M64*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M64/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M64*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M64/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M64*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M64/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M64*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M64/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M64*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M64/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M64*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M64/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M64*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M64/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M64*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O64-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P64-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q64-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R64-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S64-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T64-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U64-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V64-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W64-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X64-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+C34+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+D34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+E34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+F34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+G34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+H34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+I34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+J34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+K34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+L34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C65-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+M34+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D65)-\n((D65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D65*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D65*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D65*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D65*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D65*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D65*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D65*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D65*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D65*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D65*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D65*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D65*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D65*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D65*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D65*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E65)-\n((E65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E65*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E65*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E65*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E65*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E65*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E65*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E65*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E65*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E65*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E65*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E65*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E65*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E65*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E65*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E65*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F65)-\n((F65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F65*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F65*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F65*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F65*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F65*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F65*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F65*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F65*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F65*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F65*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F65*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F65*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F65*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F65*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F65*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G65)-\n((G65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G65*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G65*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G65*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G65*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G65*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G65*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G65*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G65*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G65*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G65*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G65*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G65*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G65*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G65*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G65*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H65)-\n((H65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H65*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H65*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H65*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H65*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H65*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H65*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H65*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H65*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H65*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H65*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H65*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H65*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H65*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H65*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H65*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I65)-\n((I65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I65*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I65*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I65*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I65*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I65*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I65*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I65*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I65*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I65*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I65*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I65*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I65*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I65*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I65*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I65*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J65)-\n((J65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J65*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J65*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J65*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J65*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J65*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J65*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J65*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J65*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J65*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J65*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J65*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J65*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J65*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J65*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J65*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K65)-\n((K65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K65*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K65*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K65*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K65*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K65*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K65*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K65*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K65*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K65*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K65*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K65*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K65*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K65*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K65*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K65*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L65)-\n((L65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L65*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L65*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L65*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L65*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L65*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L65*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L65*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L65*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L65*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L65*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L65*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L65*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L65*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L65*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L65*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M65)-\n((M65)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M65*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M65)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M65*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M65/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M65*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M65/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M65*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M65/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M65*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M65/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M65*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M65/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M65*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M65/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M65*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M65/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M65*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M65/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M65*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M65/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M65*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M65/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M65*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M65/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M65*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M65/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M65*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M65/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M65*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O65-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P65-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q65-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R65-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S65-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T65-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U65-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V65-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W65-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X65-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+C35+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+D35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+E35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+F35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+G35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+H35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+I35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+J35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+K35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+L35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C66-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+M35+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D66)-\n((D66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D66*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D66*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D66*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D66*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D66*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D66*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D66*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D66*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D66*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D66*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D66*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D66*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D66*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D66*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D66*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E66)-\n((E66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E66*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E66*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E66*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E66*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E66*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E66*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E66*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E66*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E66*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E66*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E66*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E66*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E66*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E66*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E66*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F66)-\n((F66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F66*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F66*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F66*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F66*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F66*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F66*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F66*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F66*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F66*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F66*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F66*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F66*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F66*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F66*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F66*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G66)-\n((G66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G66*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G66*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G66*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G66*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G66*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G66*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G66*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G66*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G66*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G66*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G66*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G66*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G66*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G66*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G66*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H66)-\n((H66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H66*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H66*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H66*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H66*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H66*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H66*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H66*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H66*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H66*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H66*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H66*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H66*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H66*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H66*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H66*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I66)-\n((I66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I66*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I66*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I66*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I66*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I66*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I66*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I66*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I66*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I66*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I66*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I66*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I66*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I66*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I66*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I66*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J66)-\n((J66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J66*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J66*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J66*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J66*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J66*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J66*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J66*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J66*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J66*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J66*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J66*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J66*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J66*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J66*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J66*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K66)-\n((K66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K66*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K66*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K66*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K66*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K66*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K66*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K66*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K66*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K66*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K66*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K66*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K66*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K66*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K66*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K66*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L66)-\n((L66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L66*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L66*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L66*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L66*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L66*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L66*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L66*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L66*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L66*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L66*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L66*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L66*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L66*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L66*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L66*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M66)-\n((M66)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M66*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M66)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M66*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M66/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M66*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M66/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M66*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M66/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M66*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M66/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M66*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M66/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M66*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M66/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M66*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M66/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M66*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M66/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M66*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M66/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M66*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M66/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M66*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M66/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M66*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M66/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M66*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M66/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M66*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+C36+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+D36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+E36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+F36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+G36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+H36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+I36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+J36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+K36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+L36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C67-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+M36+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D67)-\n((D67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D67*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D67*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D67*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D67*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D67*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D67*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D67*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D67*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D67*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D67*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D67*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D67*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D67*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D67*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D67*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E67)-\n((E67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E67*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E67*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E67*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E67*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E67*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E67*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E67*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E67*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E67*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E67*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E67*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E67*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E67*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E67*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E67*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F67)-\n((F67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F67*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F67*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F67*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F67*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F67*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F67*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F67*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F67*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F67*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F67*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F67*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F67*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F67*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F67*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F67*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G67)-\n((G67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G67*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G67*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G67*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G67*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G67*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G67*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G67*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G67*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G67*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G67*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G67*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G67*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G67*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G67*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G67*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H67)-\n((H67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H67*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H67*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H67*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H67*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H67*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H67*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H67*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H67*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H67*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H67*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H67*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H67*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H67*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H67*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H67*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I67)-\n((I67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I67*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I67*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I67*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I67*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I67*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I67*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I67*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I67*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I67*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I67*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I67*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I67*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I67*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I67*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I67*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J67)-\n((J67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J67*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J67*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J67*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J67*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J67*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J67*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J67*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J67*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J67*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J67*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J67*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J67*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J67*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J67*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J67*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K67)-\n((K67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K67*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K67*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K67*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K67*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K67*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K67*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K67*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K67*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K67*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K67*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K67*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K67*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K67*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K67*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K67*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L67)-\n((L67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L67*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L67*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L67*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L67*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L67*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L67*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L67*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L67*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L67*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L67*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L67*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L67*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L67*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L67*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L67*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M67)-\n((M67)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M67*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M67)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M67*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M67/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M67*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M67/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M67*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M67/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M67*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M67/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M67*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M67/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M67*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M67/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M67*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M67/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M67*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M67/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M67*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M67/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M67*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M67/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M67*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M67/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M67*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M67/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M67*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M67/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M67*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+C37","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+D37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+E37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+F37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+G37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+H37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+I37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+J37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+K37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+L37)","v":0},{"$f":"$C68-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+M37)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D68)-\n((D68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D68*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D68*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D68*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D68*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D68*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D68*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D68*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D68*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D68*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D68*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D68*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D68*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D68*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D68*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D68*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E68)-\n((E68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E68*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E68*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E68*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E68*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E68*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E68*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E68*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E68*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E68*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E68*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E68*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E68*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E68*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E68*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E68*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F68)-\n((F68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F68*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F68*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F68*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F68*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F68*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F68*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F68*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F68*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F68*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F68*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F68*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F68*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F68*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F68*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F68*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G68)-\n((G68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G68*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G68*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G68*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G68*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G68*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G68*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G68*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G68*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G68*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G68*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G68*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G68*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G68*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G68*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G68*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H68)-\n((H68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H68*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H68*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H68*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H68*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H68*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H68*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H68*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H68*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H68*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H68*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H68*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H68*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H68*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H68*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H68*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I68)-\n((I68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I68*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I68*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I68*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I68*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I68*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I68*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I68*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I68*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I68*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I68*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I68*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I68*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I68*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I68*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I68*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J68)-\n((J68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J68*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J68*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J68*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J68*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J68*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J68*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J68*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J68*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J68*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J68*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J68*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J68*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J68*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J68*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J68*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K68)-\n((K68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K68*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K68*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K68*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K68*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K68*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K68*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K68*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K68*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K68*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K68*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K68*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K68*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K68*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K68*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K68*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L68)-\n((L68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L68*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L68*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L68*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L68*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L68*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L68*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L68*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L68*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L68*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L68*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L68*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L68*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L68*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L68*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L68*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M68)-\n((M68)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M68*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M68)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M68*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M68/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M68*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M68/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M68*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M68/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M68*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M68/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M68*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M68/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M68*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M68/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M68*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M68/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M68*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M68/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M68*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M68/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M68*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M68/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M68*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M68/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M68*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M68/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M68*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M68/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M68*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital cost",{"$f":"'Benefits per year'!E$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)+\n(IF(1<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D34),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D34)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!D$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D35),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D35)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!D$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D36),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D36)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!D$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D37),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D37)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!D$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D38),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D38)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!D$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D39),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D39)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!D$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D40),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D40)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!D$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D41),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D41)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!D$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D42),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D42)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!D$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D43),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D43)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!D$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D44),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D44)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!D$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D45),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D45)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!D$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D46),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D46)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!D$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D47),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D47)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!D$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!D$53,(Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D48),((Parameters!#REF!*(1+'Sensitivity analysis'!$G$11)*Parameters!D48)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!D$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!F$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!E$51)+\n(IF(1<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E34),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E34)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!E$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E35),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E35)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!E$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E36),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E36)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!E$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E37),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E37)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!E$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E38),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E38)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!E$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E39),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E39)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!E$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E40),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E40)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!E$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E41),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E41)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!E$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E42),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E42)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!E$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E43),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E43)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!E$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E44),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E44)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!E$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E45),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E45)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!E$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E46),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E46)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!E$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E47),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E47)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!E$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!E$53,(Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E48),((Parameters!E$31*(1+'Sensitivity analysis'!$G$11)*Parameters!E48)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!E$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!G$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!F$51)+\n(IF(1<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F34),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F34)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!F$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F35),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F35)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!F$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F36),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F36)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!F$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F37),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F37)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!F$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F38),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F38)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!F$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F39),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F39)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!F$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F40),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F40)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!F$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F41),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F41)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!F$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F42),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F42)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!F$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F43),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F43)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!F$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F44),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F44)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!F$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F45),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F45)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!F$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F46),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F46)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!F$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F47),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F47)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!F$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!F$53,(Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F48),((Parameters!F$31*(1+'Sensitivity analysis'!$G$11)*Parameters!F48)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!F$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!H$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!G$51)+\n(IF(1<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G34),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G34)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!G$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G35),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G35)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!G$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G36),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G36)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!G$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G37),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G37)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!G$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G38),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G38)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!G$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G39),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G39)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!G$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G40),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G40)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!G$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G41),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G41)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!G$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G42),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G42)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!G$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G43),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G43)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!G$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G44),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G44)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!G$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G45),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G45)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!G$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G46),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G46)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!G$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G47),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G47)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!G$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!G$53,(Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G48),((Parameters!G$31*(1+'Sensitivity analysis'!$G$11)*Parameters!G48)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!G$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!I$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!H$51)+\n(IF(1<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H34),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H34)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!H$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H35),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H35)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!H$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H36),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H36)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!H$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H37),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H37)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!H$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H38),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H38)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!H$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H39),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H39)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!H$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H40),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H40)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!H$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H41),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H41)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!H$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H42),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H42)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!H$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H43),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H43)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!H$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H44),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H44)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!H$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H45),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H45)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!H$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H46),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H46)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!H$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H47),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H47)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!H$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!H$53,(Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H48),((Parameters!H$31*(1+'Sensitivity analysis'!$G$11)*Parameters!H48)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!H$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!J$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!I$51)+\n(IF(1<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I34),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I34)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!I$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I35),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I35)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!I$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I36),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I36)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!I$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I37),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I37)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!I$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I38),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I38)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!I$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I39),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I39)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!I$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I40),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I40)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!I$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I41),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I41)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!I$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I42),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I42)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!I$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I43),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I43)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!I$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I44),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I44)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!I$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I45),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I45)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!I$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I46),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I46)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!I$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I47),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I47)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!I$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!I$53,(Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I48),((Parameters!I$31*(1+'Sensitivity analysis'!$G$11)*Parameters!I48)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!I$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!K$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!J$51)+\n(IF(1<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J34),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J34)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!J$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J35),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J35)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!J$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J36),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J36)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!J$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J37),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J37)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!J$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J38),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J38)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!J$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J39),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J39)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!J$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J40),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J40)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!J$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J41),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J41)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!J$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J42),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J42)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!J$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J43),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J43)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!J$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J44),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J44)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!J$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J45),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J45)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!J$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J46),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J46)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!J$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J47),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J47)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!J$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!J$53,(Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J48),((Parameters!J$31*(1+'Sensitivity analysis'!$G$11)*Parameters!J48)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!J$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!L$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!K$51)+\n(IF(1<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K34),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K34)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!K$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K35),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K35)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!K$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K36),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K36)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!K$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K37),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K37)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!K$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K38),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K38)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!K$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K39),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K39)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!K$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K40),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K40)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!K$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K41),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K41)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!K$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K42),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K42)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!K$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K43),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K43)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!K$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K44),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K44)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!K$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K45),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K45)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!K$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K46),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K46)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!K$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K47),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K47)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!K$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!K$53,(Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K48),((Parameters!K$31*(1+'Sensitivity analysis'!$G$11)*Parameters!K48)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!K$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!M$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!L$51)+\n(IF(1<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L34),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L34)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!L$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L35),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L35)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!L$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L36),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L36)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!L$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L37),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L37)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!L$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L38),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L38)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!L$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L39),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L39)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!L$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L40),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L40)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!L$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L41),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L41)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!L$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L42),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L42)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!L$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L43),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L43)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!L$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L44),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L44)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!L$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L45),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L45)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!L$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L46),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L46)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!L$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L47),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L47)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!L$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!L$53,(Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L48),((Parameters!L$31*(1+'Sensitivity analysis'!$G$11)*Parameters!L48)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!L$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!N$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!M$51)+\n(IF(1<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M34),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M34)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!M$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M35),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M35)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!M$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M36),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M36)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!M$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M37),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M37)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!M$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M38),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M38)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!M$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M39),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M39)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!M$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M40),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M40)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!M$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M41),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M41)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!M$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M42),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M42)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!M$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M43),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M43)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!M$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M44),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M44)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!M$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M45),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M45)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!M$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M46),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M46)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!M$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M47),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M47)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!M$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!M$53,(Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M48),((Parameters!M$31*(1+'Sensitivity analysis'!$G$11)*Parameters!M48)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!M$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},null,{"$f":"(O71-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P71-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q71-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R71-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S71-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T71-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U71-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V71-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W71-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X71-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation/maintenance cost",{"$f":"'Benefits per year'!E$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)+\n(IF(1<Parameters!D$53,(Parameters!#REF!*Parameters!D34),((Parameters!#REF!*Parameters!D34)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!D$53,(Parameters!#REF!*Parameters!D35),((Parameters!#REF!*Parameters!D35)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!D$53,(Parameters!#REF!*Parameters!D36),((Parameters!#REF!*Parameters!D36)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!D$53,(Parameters!#REF!*Parameters!D37),((Parameters!#REF!*Parameters!D37)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!D$53,(Parameters!#REF!*Parameters!D38),((Parameters!#REF!*Parameters!D38)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!D$53,(Parameters!#REF!*Parameters!D39),((Parameters!#REF!*Parameters!D39)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!D$53,(Parameters!#REF!*Parameters!D40),((Parameters!#REF!*Parameters!D40)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!D$53,(Parameters!#REF!*Parameters!D41),((Parameters!#REF!*Parameters!D41)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!D$53,(Parameters!#REF!*Parameters!D42),((Parameters!#REF!*Parameters!D42)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!D$53,(Parameters!#REF!*Parameters!D43),((Parameters!#REF!*Parameters!D43)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!D$53,(Parameters!#REF!*Parameters!D44),((Parameters!#REF!*Parameters!D44)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!D$53,(Parameters!#REF!*Parameters!D45),((Parameters!#REF!*Parameters!D45)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!D$53,(Parameters!#REF!*Parameters!D46),((Parameters!#REF!*Parameters!D46)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!D$53,(Parameters!#REF!*Parameters!D47),((Parameters!#REF!*Parameters!D47)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!D$53,(Parameters!#REF!*Parameters!D48),((Parameters!#REF!*Parameters!D48)+Parameters!D$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!D$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!F$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!E$51)+\n(IF(1<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!E$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!G$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!F$51)+\n(IF(1<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!F$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!H$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!G$51)+\n(IF(1<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!G$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!I$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!H$51)+\n(IF(1<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!H$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!J$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!I$51)+\n(IF(1<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!I$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!K$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!J$51)+\n(IF(1<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!J$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!L$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!K$51)+\n(IF(1<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!K$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!M$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!L$51)+\n(IF(1<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!L$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!N$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!M$51)+\n(IF(1<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51*(1+'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!M$51*(1+'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},null,{"$f":"(O72-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P72-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q72-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R72-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S72-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T72-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U72-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V72-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W72-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X72-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[]
[]
[null,"Decrease in Value by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$13)","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$14)","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$15)","v":0}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$16)","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$17)","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$18)","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$19)","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$20)","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$21)","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$22)","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$23)","v":0},{"$f":"'Effect Mitigation'!$F$23*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$23)","v":0}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$24)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$24)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$25)","v":0},{"$f":"'Effect Mitigation'!$F$25*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$25)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$26)","v":0},{"$f":"'Effect Mitigation'!$F$26*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$26)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$27)","v":0},{"$f":"'Effect Mitigation'!$F$27*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$27)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$28)","v":0},{"$f":"'Effect Mitigation'!$F$28*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$28)","v":0}]
["Physical health","Life",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$29)","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$30)","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$31)","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$32)","v":0},{"$f":"'Effect Mitigation'!$F$32*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$32)","v":0}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$33)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$33)","v":0}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$34)","v":0},{"$f":"'Effect Mitigation'!$F$34*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$34)","v":0}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$35)","v":0}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$36)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$36)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$37)","v":0},{"$f":"'Effect Mitigation'!$F$37*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$37)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$38)","v":0},{"$f":"'Effect Mitigation'!$F$38*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$38)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$39)","v":0},{"$f":"'Effect Mitigation'!$F$39*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$39)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$40)","v":0},{"$f":"'Effect Mitigation'!$F$40*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$40)","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"C79+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C110-(D79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C110-(E79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C110-(F79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C110-(G79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C110-(H79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C110-(I79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C110-(J79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C110-(K79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C110-(L79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C110-(M79+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D110)-\n((D110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D110*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D110*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D110*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D110*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D110*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D110*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D110*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D110*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D110*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D110*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D110*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D110*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D110*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D110*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D110*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E110)-\n((E110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E110*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E110*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E110*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E110*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E110*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E110*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E110*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E110*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E110*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E110*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E110*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E110*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E110*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E110*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E110*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F110)-\n((F110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F110*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F110*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F110*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F110*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F110*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F110*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F110*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F110*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F110*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F110*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F110*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F110*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F110*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F110*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F110*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G110)-\n((G110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G110*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G110*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G110*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G110*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G110*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G110*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G110*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G110*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G110*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G110*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G110*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G110*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G110*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G110*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G110*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H110)-\n((H110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H110*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H110*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H110*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H110*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H110*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H110*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H110*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H110*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H110*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H110*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H110*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H110*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H110*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H110*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H110*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I110)-\n((I110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I110*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I110*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I110*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I110*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I110*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I110*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I110*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I110*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I110*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I110*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I110*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I110*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I110*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I110*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I110*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J110)-\n((J110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J110*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J110*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J110*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J110*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J110*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J110*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J110*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J110*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J110*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J110*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J110*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J110*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J110*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J110*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J110*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K110)-\n((K110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K110*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K110*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K110*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K110*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K110*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K110*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K110*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K110*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K110*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K110*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K110*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K110*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K110*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K110*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K110*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L110)-\n((L110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L110*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L110*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L110*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L110*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L110*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L110*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L110*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L110*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L110*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L110*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L110*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L110*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L110*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L110*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L110*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M110)-\n((M110)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M110*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M110)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M110*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M110/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M110*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M110/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M110*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M110/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M110*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M110/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M110*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M110/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M110*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M110/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M110*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M110/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M110*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M110/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M110*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M110/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M110*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M110/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M110*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M110/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M110*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M110/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M110*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M110/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M110*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O110-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P110-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q110-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R110-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S110-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T110-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U110-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V110-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W110-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X110-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!F13*Values!D16+C80+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+D80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+E80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+F80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+G80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+H80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+I80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+J80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+K80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+L80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C111-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+M80+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D111)-\n((D111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D111*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D111*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D111*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D111*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D111*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D111*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D111*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D111*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D111*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D111*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D111*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D111*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D111*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D111*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D111*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E111)-\n((E111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E111*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E111*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E111*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E111*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E111*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E111*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E111*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E111*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E111*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E111*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E111*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E111*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E111*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E111*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E111*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F111)-\n((F111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F111*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F111*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F111*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F111*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F111*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F111*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F111*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F111*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F111*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F111*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F111*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F111*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F111*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F111*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F111*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G111)-\n((G111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G111*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G111*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G111*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G111*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G111*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G111*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G111*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G111*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G111*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G111*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G111*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G111*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G111*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G111*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G111*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H111)-\n((H111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H111*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H111*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H111*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H111*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H111*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H111*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H111*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H111*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H111*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H111*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H111*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H111*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H111*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H111*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H111*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I111)-\n((I111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I111*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I111*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I111*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I111*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I111*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I111*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I111*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I111*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I111*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I111*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I111*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I111*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I111*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I111*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I111*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J111)-\n((J111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J111*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J111*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J111*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J111*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J111*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J111*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J111*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J111*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J111*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J111*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J111*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J111*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J111*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J111*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J111*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K111)-\n((K111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K111*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K111*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K111*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K111*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K111*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K111*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K111*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K111*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K111*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K111*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K111*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K111*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K111*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K111*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K111*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L111)-\n((L111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L111*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L111*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L111*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L111*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L111*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L111*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L111*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L111*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L111*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L111*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L111*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L111*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L111*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L111*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L111*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M111)-\n((M111)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M111*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M111)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M111*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M111/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M111*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M111/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M111*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M111/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M111*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M111/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M111*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M111/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M111*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M111/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M111*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M111/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M111*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M111/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M111*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M111/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M111*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M111/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M111*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M111/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M111*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M111/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M111*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M111/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M111*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O111-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P111-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q111-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R111-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S111-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T111-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U111-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V111-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W111-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X111-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Industrial",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+C81+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+D81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+E81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+F81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+G81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+H81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+I81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+J81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+K81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+L81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C112-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+M81+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D112)-\n((D112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D112*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D112*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D112*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D112*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D112*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D112*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D112*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D112*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D112*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D112*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D112*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D112*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D112*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D112*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D112*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E112)-\n((E112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E112*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E112*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E112*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E112*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E112*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E112*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E112*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E112*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E112*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E112*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E112*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E112*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E112*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E112*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E112*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F112)-\n((F112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F112*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F112*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F112*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F112*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F112*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F112*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F112*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F112*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F112*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F112*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F112*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F112*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F112*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F112*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F112*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G112)-\n((G112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G112*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G112*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G112*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G112*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G112*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G112*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G112*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G112*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G112*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G112*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G112*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G112*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G112*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G112*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G112*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H112)-\n((H112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H112*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H112*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H112*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H112*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H112*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H112*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H112*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H112*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H112*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H112*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H112*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H112*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H112*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H112*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H112*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I112)-\n((I112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I112*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I112*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I112*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I112*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I112*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I112*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I112*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I112*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I112*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I112*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I112*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I112*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I112*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I112*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I112*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J112)-\n((J112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J112*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J112*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J112*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J112*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J112*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J112*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J112*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J112*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J112*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J112*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J112*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J112*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J112*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J112*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J112*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K112)-\n((K112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K112*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K112*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K112*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K112*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K112*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K112*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K112*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K112*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K112*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K112*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K112*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K112*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K112*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K112*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K112*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L112)-\n((L112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L112*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L112*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L112*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L112*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L112*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L112*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L112*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L112*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L112*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L112*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L112*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L112*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L112*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L112*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L112*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M112)-\n((M112)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M112*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M112)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M112*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M112/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M112*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M112/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M112*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M112/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M112*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M112/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M112*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M112/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M112*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M112/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M112*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M112/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M112*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M112/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M112*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M112/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M112*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M112/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M112*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M112/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M112*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M112/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M112*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M112/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M112*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O112-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P112-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q112-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R112-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S112-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T112-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U112-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V112-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W112-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X112-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+C82+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+D82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+E82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+F82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+G82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+H82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+I82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+J82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+K82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+L82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C113-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+M82+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D113)-\n((D113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D113*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D113*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D113*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D113*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D113*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D113*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D113*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D113*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D113*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D113*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D113*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D113*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D113*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D113*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D113*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E113)-\n((E113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E113*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E113*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E113*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E113*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E113*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E113*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E113*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E113*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E113*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E113*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E113*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E113*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E113*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E113*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E113*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F113)-\n((F113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F113*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F113*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F113*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F113*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F113*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F113*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F113*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F113*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F113*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F113*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F113*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F113*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F113*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F113*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F113*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G113)-\n((G113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G113*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G113*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G113*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G113*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G113*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G113*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G113*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G113*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G113*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G113*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G113*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G113*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G113*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G113*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G113*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H113)-\n((H113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H113*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H113*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H113*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H113*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H113*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H113*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H113*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H113*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H113*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H113*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H113*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H113*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H113*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H113*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H113*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I113)-\n((I113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I113*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I113*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I113*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I113*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I113*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I113*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I113*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I113*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I113*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I113*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I113*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I113*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I113*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I113*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I113*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J113)-\n((J113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J113*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J113*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J113*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J113*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J113*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J113*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J113*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J113*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J113*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J113*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J113*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J113*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J113*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J113*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J113*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K113)-\n((K113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K113*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K113*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K113*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K113*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K113*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K113*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K113*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K113*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K113*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K113*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K113*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K113*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K113*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K113*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K113*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L113)-\n((L113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L113*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L113*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L113*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L113*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L113*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L113*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L113*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L113*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L113*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L113*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L113*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L113*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L113*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L113*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L113*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M113)-\n((M113)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M113*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M113)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M113*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M113/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M113*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M113/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M113*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M113/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M113*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M113/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M113*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M113/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M113*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M113/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M113*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M113/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M113*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M113/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M113*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M113/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M113*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M113/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M113*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M113/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M113*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M113/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M113*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M113/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M113*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O113-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P113-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q113-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R113-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S113-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T113-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U113-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V113-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W113-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X113-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Rail",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+C83+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+D83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+E83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+F83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+G83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+H83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+I83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+J83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+K83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+L83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C114-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+M83+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D114)-\n((D114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D114*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D114*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D114*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D114*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D114*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D114*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D114*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D114*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D114*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D114*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D114*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D114*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D114*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D114*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D114*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E114)-\n((E114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E114*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E114*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E114*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E114*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E114*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E114*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E114*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E114*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E114*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E114*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E114*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E114*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E114*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E114*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E114*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F114)-\n((F114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F114*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F114*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F114*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F114*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F114*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F114*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F114*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F114*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F114*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F114*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F114*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F114*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F114*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F114*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F114*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G114)-\n((G114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G114*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G114*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G114*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G114*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G114*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G114*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G114*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G114*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G114*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G114*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G114*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G114*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G114*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G114*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G114*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H114)-\n((H114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H114*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H114*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H114*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H114*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H114*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H114*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H114*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H114*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H114*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H114*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H114*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H114*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H114*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H114*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H114*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I114)-\n((I114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I114*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I114*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I114*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I114*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I114*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I114*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I114*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I114*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I114*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I114*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I114*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I114*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I114*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I114*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I114*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J114)-\n((J114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J114*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J114*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J114*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J114*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J114*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J114*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J114*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J114*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J114*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J114*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J114*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J114*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J114*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J114*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J114*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K114)-\n((K114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K114*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K114*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K114*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K114*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K114*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K114*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K114*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K114*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K114*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K114*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K114*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K114*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K114*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K114*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K114*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L114)-\n((L114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L114*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L114*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L114*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L114*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L114*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L114*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L114*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L114*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L114*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L114*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L114*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L114*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L114*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L114*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L114*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M114)-\n((M114)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M114*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M114)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M114*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M114/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M114*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M114/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M114*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M114/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M114*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M114/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M114*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M114/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M114*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M114/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M114*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M114/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M114*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M114/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M114*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M114/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M114*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M114/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M114*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M114/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M114*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M114/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M114*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M114/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M114*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O114-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P114-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q114-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R114-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S114-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T114-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U114-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V114-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W114-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X114-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Power lines",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+C84+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+D84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+E84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+F84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+G84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+H84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+I84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+J84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+K84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+L84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C115-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+M84+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D115)-\n((D115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D115*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D115*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D115*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D115*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D115*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D115*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D115*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D115*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D115*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D115*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D115*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D115*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D115*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D115*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D115*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E115)-\n((E115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E115*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E115*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E115*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E115*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E115*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E115*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E115*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E115*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E115*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E115*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E115*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E115*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E115*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E115*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E115*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F115)-\n((F115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F115*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F115*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F115*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F115*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F115*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F115*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F115*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F115*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F115*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F115*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F115*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F115*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F115*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F115*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F115*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G115)-\n((G115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G115*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G115*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G115*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G115*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G115*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G115*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G115*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G115*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G115*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G115*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G115*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G115*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G115*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G115*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G115*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H115)-\n((H115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H115*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H115*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H115*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H115*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H115*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H115*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H115*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H115*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H115*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H115*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H115*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H115*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H115*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H115*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H115*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I115)-\n((I115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I115*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I115*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I115*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I115*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I115*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I115*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I115*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I115*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I115*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I115*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I115*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I115*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I115*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I115*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I115*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J115)-\n((J115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J115*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J115*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J115*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J115*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J115*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J115*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J115*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J115*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J115*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J115*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J115*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J115*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J115*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J115*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J115*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K115)-\n((K115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K115*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K115*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K115*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K115*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K115*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K115*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K115*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K115*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K115*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K115*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K115*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K115*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K115*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K115*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K115*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L115)-\n((L115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L115*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L115*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L115*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L115*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L115*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L115*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L115*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L115*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L115*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L115*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L115*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L115*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L115*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L115*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L115*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M115)-\n((M115)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M115*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M115)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M115*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M115/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M115*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M115/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M115*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M115/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M115*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M115/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M115*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M115/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M115*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M115/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M115*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M115/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M115*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M115/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M115*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M115/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M115*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M115/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M115*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M115/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M115*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M115/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M115*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M115/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M115*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O115-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P115-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q115-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R115-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S115-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T115-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U115-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V115-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W115-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X115-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Power poles",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+C85+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+D85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+E85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+F85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+G85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+H85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+I85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+J85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+K85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+L85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C116-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+M85+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D116)-\n((D116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D116*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D116*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D116*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D116*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D116*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D116*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D116*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D116*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D116*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D116*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D116*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D116*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D116*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D116*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D116*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E116)-\n((E116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E116*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E116*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E116*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E116*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E116*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E116*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E116*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E116*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E116*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E116*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E116*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E116*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E116*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E116*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E116*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F116)-\n((F116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F116*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F116*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F116*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F116*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F116*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F116*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F116*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F116*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F116*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F116*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F116*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F116*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F116*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F116*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F116*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G116)-\n((G116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G116*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G116*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G116*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G116*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G116*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G116*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G116*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G116*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G116*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G116*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G116*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G116*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G116*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G116*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G116*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H116)-\n((H116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H116*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H116*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H116*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H116*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H116*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H116*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H116*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H116*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H116*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H116*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H116*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H116*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H116*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H116*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H116*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I116)-\n((I116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I116*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I116*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I116*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I116*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I116*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I116*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I116*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I116*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I116*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I116*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I116*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I116*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I116*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I116*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I116*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J116)-\n((J116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J116*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J116*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J116*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J116*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J116*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J116*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J116*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J116*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J116*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J116*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J116*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J116*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J116*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J116*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J116*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K116)-\n((K116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K116*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K116*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K116*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K116*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K116*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K116*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K116*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K116*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K116*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K116*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K116*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K116*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K116*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K116*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K116*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L116)-\n((L116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L116*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L116*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L116*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L116*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L116*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L116*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L116*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L116*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L116*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L116*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L116*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L116*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L116*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L116*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L116*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M116)-\n((M116)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M116*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M116)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M116*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M116/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M116*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M116/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M116*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M116/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M116*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M116/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M116*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M116/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M116*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M116/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M116*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M116/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M116*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M116/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M116*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M116/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M116*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M116/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M116*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M116/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M116*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M116/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M116*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M116/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M116*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O116-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P116-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q116-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R116-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S116-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T116-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U116-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V116-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W116-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X116-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+C86+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+D86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+E86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+F86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+G86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+H86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+I86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+J86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+K86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+L86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C117-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+M86+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D117)-\n((D117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D117*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D117*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D117*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D117*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D117*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D117*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D117*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D117*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D117*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D117*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D117*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D117*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D117*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D117*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D117*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E117)-\n((E117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E117*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E117*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E117*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E117*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E117*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E117*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E117*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E117*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E117*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E117*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E117*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E117*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E117*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E117*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E117*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F117)-\n((F117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F117*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F117*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F117*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F117*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F117*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F117*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F117*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F117*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F117*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F117*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F117*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F117*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F117*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F117*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F117*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G117)-\n((G117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G117*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G117*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G117*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G117*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G117*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G117*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G117*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G117*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G117*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G117*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G117*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G117*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G117*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G117*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G117*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H117)-\n((H117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H117*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H117*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H117*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H117*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H117*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H117*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H117*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H117*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H117*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H117*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H117*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H117*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H117*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H117*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H117*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I117)-\n((I117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I117*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I117*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I117*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I117*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I117*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I117*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I117*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I117*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I117*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I117*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I117*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I117*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I117*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I117*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I117*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J117)-\n((J117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J117*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J117*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J117*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J117*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J117*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J117*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J117*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J117*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J117*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J117*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J117*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J117*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J117*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J117*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J117*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K117)-\n((K117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K117*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K117*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K117*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K117*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K117*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K117*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K117*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K117*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K117*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K117*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K117*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K117*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K117*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K117*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K117*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L117)-\n((L117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L117*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L117*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L117*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L117*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L117*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L117*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L117*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L117*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L117*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L117*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L117*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L117*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L117*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L117*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L117*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M117)-\n((M117)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M117*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M117)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M117*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M117/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M117*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M117/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M117*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M117/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M117*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M117/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M117*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M117/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M117*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M117/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M117*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M117/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M117*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M117/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M117*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M117/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M117*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M117/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M117*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M117/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M117*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M117/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M117*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M117/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M117*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O117-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P117-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q117-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R117-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S117-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T117-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U117-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V117-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W117-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X117-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+C87+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+D87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+E87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+F87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+G87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+H87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+I87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+J87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+K87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+L87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C118-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+M87+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D118)-\n((D118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D118*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D118*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D118*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D118*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D118*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D118*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D118*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D118*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D118*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D118*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D118*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D118*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D118*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D118*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D118*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E118)-\n((E118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E118*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E118*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E118*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E118*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E118*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E118*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E118*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E118*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E118*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E118*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E118*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E118*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E118*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E118*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E118*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F118)-\n((F118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F118*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F118*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F118*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F118*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F118*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F118*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F118*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F118*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F118*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F118*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F118*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F118*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F118*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F118*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F118*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G118)-\n((G118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G118*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G118*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G118*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G118*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G118*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G118*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G118*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G118*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G118*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G118*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G118*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G118*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G118*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G118*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G118*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H118)-\n((H118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H118*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H118*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H118*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H118*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H118*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H118*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H118*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H118*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H118*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H118*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H118*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H118*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H118*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H118*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H118*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I118)-\n((I118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I118*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I118*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I118*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I118*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I118*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I118*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I118*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I118*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I118*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I118*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I118*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I118*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I118*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I118*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I118*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J118)-\n((J118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J118*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J118*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J118*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J118*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J118*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J118*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J118*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J118*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J118*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J118*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J118*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J118*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J118*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J118*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J118*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K118)-\n((K118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K118*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K118*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K118*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K118*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K118*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K118*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K118*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K118*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K118*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K118*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K118*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K118*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K118*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K118*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K118*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L118)-\n((L118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L118*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L118*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L118*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L118*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L118*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L118*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L118*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L118*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L118*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L118*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L118*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L118*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L118*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L118*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L118*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M118)-\n((M118)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M118*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M118)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M118*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M118/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M118*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M118/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M118*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M118/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M118*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M118/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M118*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M118/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M118*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M118/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M118*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M118/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M118*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M118/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M118*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M118/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M118*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M118/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M118*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M118/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M118*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M118/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M118*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M118/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M118*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O118-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P118-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q118-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R118-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S118-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T118-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U118-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V118-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W118-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X118-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+C88+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+D88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+E88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+F88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+G88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+H88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+I88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+J88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+K88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+L88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C119-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+M88+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D119)-\n((D119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D119*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D119*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D119*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D119*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D119*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D119*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D119*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D119*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D119*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D119*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D119*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D119*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D119*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D119*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D119*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E119)-\n((E119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E119*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E119*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E119*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E119*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E119*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E119*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E119*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E119*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E119*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E119*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E119*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E119*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E119*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E119*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E119*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F119)-\n((F119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F119*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F119*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F119*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F119*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F119*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F119*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F119*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F119*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F119*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F119*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F119*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F119*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F119*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F119*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F119*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G119)-\n((G119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G119*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G119*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G119*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G119*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G119*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G119*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G119*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G119*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G119*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G119*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G119*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G119*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G119*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G119*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G119*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H119)-\n((H119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H119*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H119*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H119*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H119*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H119*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H119*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H119*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H119*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H119*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H119*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H119*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H119*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H119*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H119*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H119*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I119)-\n((I119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I119*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I119*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I119*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I119*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I119*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I119*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I119*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I119*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I119*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I119*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I119*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I119*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I119*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I119*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I119*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J119)-\n((J119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J119*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J119*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J119*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J119*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J119*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J119*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J119*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J119*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J119*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J119*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J119*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J119*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J119*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J119*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J119*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K119)-\n((K119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K119*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K119*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K119*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K119*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K119*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K119*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K119*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K119*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K119*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K119*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K119*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K119*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K119*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K119*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K119*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L119)-\n((L119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L119*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L119*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L119*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L119*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L119*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L119*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L119*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L119*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L119*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L119*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L119*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L119*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L119*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L119*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L119*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M119)-\n((M119)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M119*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M119)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M119*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M119/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M119*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M119/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M119*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M119/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M119*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M119/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M119*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M119/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M119*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M119/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M119*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M119/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M119*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M119/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M119*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M119/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M119*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M119/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M119*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M119/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M119*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M119/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M119*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M119/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M119*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O119-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P119-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q119-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R119-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S119-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T119-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U119-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V119-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W119-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X119-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+C89+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+D89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+E89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+F89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+G89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+H89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+I89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+J89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+K89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+L89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C120-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+M89+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D120)-\n((D120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D120*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D120*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D120*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D120*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D120*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D120*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D120*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D120*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D120*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D120*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D120*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D120*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D120*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D120*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D120*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E120)-\n((E120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E120*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E120*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E120*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E120*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E120*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E120*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E120*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E120*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E120*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E120*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E120*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E120*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E120*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E120*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E120*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F120)-\n((F120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F120*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F120*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F120*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F120*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F120*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F120*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F120*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F120*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F120*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F120*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F120*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F120*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F120*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F120*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F120*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G120)-\n((G120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G120*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G120*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G120*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G120*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G120*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G120*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G120*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G120*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G120*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G120*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G120*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G120*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G120*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G120*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G120*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H120)-\n((H120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H120*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H120*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H120*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H120*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H120*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H120*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H120*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H120*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H120*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H120*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H120*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H120*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H120*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H120*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H120*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I120)-\n((I120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I120*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I120*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I120*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I120*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I120*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I120*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I120*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I120*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I120*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I120*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I120*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I120*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I120*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I120*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I120*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J120)-\n((J120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J120*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J120*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J120*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J120*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J120*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J120*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J120*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J120*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J120*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J120*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J120*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J120*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J120*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J120*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J120*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K120)-\n((K120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K120*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K120*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K120*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K120*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K120*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K120*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K120*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K120*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K120*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K120*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K120*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K120*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K120*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K120*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K120*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L120)-\n((L120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L120*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L120*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L120*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L120*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L120*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L120*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L120*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L120*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L120*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L120*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L120*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L120*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L120*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L120*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L120*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M120)-\n((M120)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M120*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M120)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M120*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M120/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M120*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M120/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M120*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M120/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M120*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M120/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M120*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M120/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M120*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M120/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M120*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M120/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M120*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M120/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M120*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M120/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M120*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M120/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M120*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M120/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M120*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M120/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M120*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M120/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M120*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O120-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P120-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q120-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R120-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S120-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T120-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U120-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V120-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W120-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X120-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+C90+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+D90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+E90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+F90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+G90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+H90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+I90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+J90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+K90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+L90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C121-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+M90+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D121)-\n((D121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D121*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D121*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D121*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D121*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D121*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D121*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D121*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D121*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D121*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D121*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D121*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D121*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D121*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D121*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D121*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E121)-\n((E121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E121*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E121*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E121*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E121*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E121*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E121*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E121*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E121*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E121*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E121*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E121*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E121*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E121*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E121*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E121*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F121)-\n((F121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F121*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F121*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F121*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F121*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F121*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F121*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F121*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F121*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F121*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F121*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F121*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F121*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F121*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F121*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F121*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G121)-\n((G121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G121*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G121*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G121*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G121*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G121*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G121*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G121*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G121*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G121*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G121*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G121*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G121*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G121*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G121*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G121*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H121)-\n((H121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H121*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H121*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H121*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H121*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H121*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H121*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H121*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H121*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H121*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H121*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H121*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H121*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H121*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H121*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H121*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I121)-\n((I121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I121*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I121*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I121*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I121*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I121*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I121*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I121*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I121*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I121*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I121*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I121*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I121*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I121*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I121*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I121*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J121)-\n((J121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J121*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J121*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J121*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J121*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J121*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J121*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J121*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J121*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J121*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J121*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J121*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J121*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J121*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J121*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J121*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K121)-\n((K121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K121*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K121*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K121*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K121*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K121*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K121*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K121*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K121*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K121*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K121*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K121*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K121*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K121*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K121*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K121*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L121)-\n((L121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L121*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L121*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L121*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L121*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L121*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L121*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L121*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L121*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L121*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L121*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L121*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L121*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L121*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L121*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L121*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M121)-\n((M121)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M121*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M121)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M121*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M121/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M121*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M121/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M121*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M121/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M121*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M121/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M121*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M121/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M121*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M121/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M121*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M121/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M121*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M121/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M121*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M121/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M121*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M121/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M121*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M121/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M121*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M121/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M121*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M121/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M121*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+C91+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+D91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+E91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+F91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+G91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+H91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+I91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+J91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+K91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+L91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C122-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+M91+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D122)-\n((D122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D122*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D122*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D122*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D122*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D122*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D122*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D122*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D122*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D122*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D122*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D122*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D122*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D122*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D122*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D122*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E122)-\n((E122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E122*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E122*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E122*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E122*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E122*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E122*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E122*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E122*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E122*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E122*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E122*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E122*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E122*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E122*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E122*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F122)-\n((F122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F122*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F122*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F122*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F122*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F122*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F122*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F122*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F122*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F122*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F122*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F122*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F122*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F122*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F122*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F122*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G122)-\n((G122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G122*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G122*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G122*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G122*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G122*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G122*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G122*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G122*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G122*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G122*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G122*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G122*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G122*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G122*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G122*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H122)-\n((H122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H122*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H122*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H122*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H122*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H122*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H122*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H122*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H122*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H122*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H122*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H122*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H122*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H122*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H122*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H122*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I122)-\n((I122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I122*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I122*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I122*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I122*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I122*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I122*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I122*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I122*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I122*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I122*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I122*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I122*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I122*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I122*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I122*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J122)-\n((J122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J122*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J122*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J122*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J122*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J122*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J122*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J122*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J122*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J122*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J122*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J122*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J122*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J122*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J122*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J122*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K122)-\n((K122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K122*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K122*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K122*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K122*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K122*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K122*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K122*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K122*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K122*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K122*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K122*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K122*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K122*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K122*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K122*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L122)-\n((L122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L122*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L122*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L122*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L122*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L122*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L122*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L122*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L122*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L122*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L122*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L122*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L122*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L122*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L122*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L122*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M122)-\n((M122)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M122*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M122)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M122*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M122/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M122*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M122/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M122*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M122/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M122*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M122/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M122*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M122/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M122*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M122/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M122*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M122/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M122*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M122/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M122*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M122/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M122*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M122/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M122*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M122/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M122*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M122/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M122*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M122/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M122*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+C92+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+D92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+E92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+F92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+G92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+H92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+I92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+J92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+K92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+L92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C123-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+M92+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D123)-\n((D123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D123*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D123*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D123*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D123*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D123*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D123*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D123*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D123*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D123*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D123*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D123*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D123*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D123*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D123*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D123*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E123)-\n((E123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E123*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E123*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E123*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E123*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E123*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E123*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E123*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E123*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E123*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E123*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E123*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E123*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E123*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E123*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E123*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F123)-\n((F123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F123*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F123*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F123*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F123*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F123*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F123*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F123*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F123*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F123*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F123*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F123*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F123*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F123*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F123*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F123*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G123)-\n((G123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G123*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G123*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G123*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G123*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G123*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G123*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G123*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G123*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G123*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G123*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G123*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G123*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G123*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G123*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G123*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H123)-\n((H123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H123*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H123*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H123*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H123*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H123*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H123*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H123*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H123*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H123*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H123*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H123*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H123*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H123*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H123*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H123*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I123)-\n((I123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I123*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I123*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I123*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I123*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I123*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I123*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I123*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I123*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I123*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I123*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I123*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I123*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I123*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I123*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I123*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J123)-\n((J123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J123*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J123*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J123*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J123*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J123*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J123*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J123*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J123*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J123*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J123*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J123*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J123*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J123*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J123*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J123*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K123)-\n((K123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K123*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K123*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K123*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K123*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K123*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K123*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K123*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K123*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K123*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K123*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K123*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K123*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K123*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K123*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K123*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L123)-\n((L123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L123*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L123*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L123*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L123*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L123*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L123*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L123*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L123*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L123*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L123*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L123*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L123*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L123*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L123*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L123*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M123)-\n((M123)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M123*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M123)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M123*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M123/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M123*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M123/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M123*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M123/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M123*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M123/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M123*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M123/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M123*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M123/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M123*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M123/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M123*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M123/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M123*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M123/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M123*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M123/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M123*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M123/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M123*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M123/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M123*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M123/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M123*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+C93+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+D93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+E93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+F93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+G93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+H93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+I93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+J93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+K93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+L93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C124-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+M93+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D124)-\n((D124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D124*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D124*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D124*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D124*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D124*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D124*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D124*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D124*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D124*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D124*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D124*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D124*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D124*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D124*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D124*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E124)-\n((E124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E124*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E124*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E124*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E124*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E124*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E124*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E124*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E124*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E124*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E124*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E124*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E124*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E124*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E124*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E124*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F124)-\n((F124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F124*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F124*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F124*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F124*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F124*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F124*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F124*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F124*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F124*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F124*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F124*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F124*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F124*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F124*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F124*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G124)-\n((G124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G124*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G124*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G124*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G124*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G124*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G124*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G124*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G124*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G124*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G124*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G124*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G124*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G124*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G124*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G124*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H124)-\n((H124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H124*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H124*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H124*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H124*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H124*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H124*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H124*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H124*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H124*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H124*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H124*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H124*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H124*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H124*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H124*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I124)-\n((I124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I124*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I124*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I124*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I124*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I124*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I124*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I124*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I124*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I124*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I124*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I124*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I124*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I124*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I124*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I124*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J124)-\n((J124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J124*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J124*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J124*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J124*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J124*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J124*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J124*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J124*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J124*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J124*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J124*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J124*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J124*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J124*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J124*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K124)-\n((K124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K124*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K124*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K124*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K124*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K124*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K124*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K124*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K124*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K124*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K124*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K124*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K124*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K124*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K124*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K124*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L124)-\n((L124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L124*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L124*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L124*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L124*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L124*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L124*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L124*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L124*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L124*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L124*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L124*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L124*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L124*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L124*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L124*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M124)-\n((M124)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M124*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M124)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M124*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M124/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M124*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M124/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M124*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M124/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M124*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M124/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M124*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M124/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M124*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M124/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M124*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M124/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M124*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M124/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M124*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M124/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M124*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M124/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M124*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M124/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M124*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M124/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M124*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M124/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M124*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+C94+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+D94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+E94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+F94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+G94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+H94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+I94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+J94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+K94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+L94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C125-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+M94+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D125)-\n((D125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D125*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D125*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D125*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D125*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D125*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D125*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D125*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D125*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D125*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D125*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D125*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D125*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D125*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D125*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D125*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E125)-\n((E125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E125*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E125*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E125*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E125*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E125*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E125*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E125*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E125*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E125*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E125*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E125*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E125*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E125*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E125*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E125*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F125)-\n((F125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F125*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F125*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F125*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F125*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F125*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F125*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F125*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F125*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F125*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F125*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F125*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F125*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F125*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F125*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F125*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G125)-\n((G125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G125*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G125*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G125*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G125*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G125*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G125*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G125*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G125*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G125*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G125*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G125*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G125*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G125*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G125*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G125*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H125)-\n((H125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H125*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H125*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H125*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H125*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H125*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H125*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H125*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H125*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H125*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H125*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H125*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H125*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H125*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H125*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H125*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I125)-\n((I125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I125*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I125*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I125*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I125*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I125*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I125*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I125*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I125*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I125*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I125*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I125*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I125*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I125*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I125*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I125*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J125)-\n((J125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J125*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J125*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J125*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J125*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J125*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J125*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J125*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J125*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J125*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J125*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J125*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J125*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J125*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J125*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J125*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K125)-\n((K125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K125*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K125*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K125*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K125*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K125*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K125*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K125*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K125*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K125*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K125*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K125*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K125*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K125*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K125*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K125*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L125)-\n((L125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L125*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L125*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L125*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L125*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L125*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L125*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L125*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L125*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L125*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L125*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L125*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L125*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L125*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L125*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L125*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M125)-\n((M125)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M125*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M125)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M125*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M125/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M125*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M125/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M125*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M125/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M125*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M125/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M125*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M125/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M125*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M125/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M125*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M125/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M125*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M125/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M125*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M125/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M125*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M125/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M125*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M125/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M125*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M125/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M125*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M125/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M125*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Physical health","Life",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+C95+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+D95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+E95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+F95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+G95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+H95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+I95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+J95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+K95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+L95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C126-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+M95+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D126)-\n((D126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D126*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D126*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D126*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D126*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D126*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D126*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D126*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D126*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D126*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D126*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D126*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D126*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D126*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D126*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D126*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E126)-\n((E126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E126*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E126*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E126*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E126*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E126*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E126*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E126*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E126*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E126*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E126*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E126*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E126*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E126*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E126*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E126*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F126)-\n((F126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F126*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F126*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F126*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F126*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F126*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F126*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F126*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F126*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F126*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F126*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F126*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F126*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F126*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F126*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F126*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G126)-\n((G126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G126*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G126*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G126*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G126*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G126*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G126*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G126*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G126*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G126*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G126*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G126*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G126*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G126*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G126*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G126*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H126)-\n((H126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H126*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H126*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H126*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H126*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H126*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H126*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H126*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H126*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H126*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H126*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H126*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H126*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H126*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H126*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H126*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I126)-\n((I126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I126*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I126*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I126*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I126*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I126*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I126*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I126*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I126*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I126*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I126*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I126*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I126*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I126*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I126*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I126*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J126)-\n((J126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J126*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J126*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J126*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J126*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J126*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J126*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J126*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J126*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J126*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J126*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J126*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J126*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J126*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J126*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J126*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K126)-\n((K126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K126*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K126*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K126*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K126*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K126*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K126*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K126*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K126*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K126*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K126*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K126*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K126*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K126*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K126*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K126*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L126)-\n((L126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L126*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L126*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L126*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L126*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L126*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L126*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L126*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L126*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L126*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L126*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L126*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L126*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L126*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L126*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L126*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M126)-\n((M126)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M126*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M126)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M126*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M126/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M126*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M126/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M126*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M126/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M126*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M126/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M126*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M126/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M126*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M126/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M126*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M126/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M126*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M126/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M126*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M126/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M126*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M126/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M126*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M126/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M126*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M126/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M126*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M126/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M126*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O126-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P126-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q126-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R126-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S126-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T126-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U126-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V126-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W126-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X126-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+C96+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+D96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+E96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+F96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+G96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+H96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+I96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+J96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+K96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+L96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C127-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+M96+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D127)-\n((D127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D127*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D127*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D127*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D127*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D127*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D127*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D127*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D127*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D127*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D127*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D127*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D127*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D127*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D127*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D127*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E127)-\n((E127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E127*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E127*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E127*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E127*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E127*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E127*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E127*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E127*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E127*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E127*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E127*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E127*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E127*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E127*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E127*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F127)-\n((F127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F127*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F127*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F127*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F127*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F127*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F127*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F127*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F127*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F127*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F127*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F127*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F127*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F127*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F127*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F127*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G127)-\n((G127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G127*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G127*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G127*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G127*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G127*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G127*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G127*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G127*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G127*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G127*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G127*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G127*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G127*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G127*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G127*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H127)-\n((H127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H127*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H127*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H127*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H127*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H127*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H127*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H127*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H127*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H127*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H127*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H127*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H127*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H127*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H127*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H127*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I127)-\n((I127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I127*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I127*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I127*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I127*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I127*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I127*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I127*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I127*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I127*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I127*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I127*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I127*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I127*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I127*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I127*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J127)-\n((J127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J127*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J127*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J127*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J127*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J127*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J127*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J127*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J127*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J127*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J127*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J127*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J127*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J127*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J127*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J127*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K127)-\n((K127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K127*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K127*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K127*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K127*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K127*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K127*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K127*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K127*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K127*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K127*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K127*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K127*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K127*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K127*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K127*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L127)-\n((L127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L127*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L127*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L127*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L127*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L127*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L127*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L127*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L127*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L127*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L127*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L127*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L127*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L127*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L127*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L127*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M127)-\n((M127)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M127*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M127)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M127*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M127/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M127*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M127/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M127*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M127/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M127*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M127/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M127*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M127/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M127*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M127/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M127*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M127/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M127*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M127/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M127*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M127/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M127*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M127/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M127*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M127/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M127*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M127/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M127*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M127/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M127*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O127-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P127-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q127-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R127-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S127-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T127-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U127-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V127-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W127-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X127-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+C97+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+D97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+E97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+F97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+G97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+H97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+I97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+J97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+K97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+L97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C128-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+M97+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D128)-\n((D128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D128*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D128*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D128*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D128*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D128*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D128*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D128*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D128*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D128*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D128*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D128*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D128*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D128*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D128*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D128*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E128)-\n((E128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E128*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E128*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E128*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E128*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E128*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E128*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E128*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E128*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E128*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E128*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E128*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E128*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E128*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E128*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E128*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F128)-\n((F128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F128*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F128*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F128*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F128*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F128*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F128*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F128*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F128*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F128*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F128*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F128*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F128*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F128*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F128*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F128*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G128)-\n((G128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G128*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G128*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G128*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G128*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G128*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G128*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G128*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G128*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G128*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G128*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G128*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G128*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G128*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G128*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G128*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H128)-\n((H128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H128*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H128*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H128*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H128*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H128*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H128*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H128*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H128*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H128*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H128*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H128*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H128*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H128*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H128*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H128*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I128)-\n((I128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I128*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I128*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I128*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I128*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I128*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I128*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I128*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I128*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I128*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I128*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I128*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I128*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I128*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I128*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I128*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J128)-\n((J128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J128*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J128*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J128*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J128*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J128*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J128*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J128*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J128*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J128*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J128*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J128*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J128*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J128*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J128*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J128*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K128)-\n((K128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K128*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K128*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K128*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K128*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K128*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K128*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K128*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K128*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K128*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K128*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K128*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K128*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K128*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K128*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K128*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L128)-\n((L128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L128*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L128*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L128*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L128*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L128*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L128*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L128*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L128*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L128*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L128*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L128*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L128*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L128*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L128*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L128*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M128)-\n((M128)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M128*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M128)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M128*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M128/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M128*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M128/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M128*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M128/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M128*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M128/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M128*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M128/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M128*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M128/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M128*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M128/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M128*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M128/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M128*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M128/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M128*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M128/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M128*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M128/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M128*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M128/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M128*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M128/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M128*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O128-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P128-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q128-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R128-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S128-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T128-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U128-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V128-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W128-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X128-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+C98+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+D98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+E98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+F98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+G98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+H98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+I98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+J98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+K98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+L98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C129-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+M98+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D129)-\n((D129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D129*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D129*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D129*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D129*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D129*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D129*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D129*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D129*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D129*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D129*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D129*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D129*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D129*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D129*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D129*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E129)-\n((E129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E129*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E129*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E129*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E129*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E129*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E129*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E129*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E129*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E129*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E129*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E129*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E129*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E129*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E129*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E129*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F129)-\n((F129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F129*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F129*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F129*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F129*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F129*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F129*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F129*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F129*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F129*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F129*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F129*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F129*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F129*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F129*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F129*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G129)-\n((G129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G129*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G129*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G129*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G129*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G129*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G129*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G129*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G129*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G129*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G129*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G129*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G129*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G129*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G129*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G129*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H129)-\n((H129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H129*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H129*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H129*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H129*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H129*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H129*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H129*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H129*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H129*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H129*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H129*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H129*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H129*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H129*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H129*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I129)-\n((I129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I129*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I129*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I129*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I129*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I129*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I129*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I129*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I129*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I129*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I129*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I129*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I129*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I129*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I129*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I129*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J129)-\n((J129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J129*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J129*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J129*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J129*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J129*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J129*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J129*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J129*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J129*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J129*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J129*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J129*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J129*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J129*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J129*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K129)-\n((K129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K129*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K129*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K129*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K129*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K129*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K129*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K129*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K129*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K129*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K129*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K129*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K129*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K129*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K129*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K129*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L129)-\n((L129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L129*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L129*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L129*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L129*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L129*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L129*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L129*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L129*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L129*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L129*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L129*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L129*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L129*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L129*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L129*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M129)-\n((M129)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M129*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M129)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M129*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M129/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M129*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M129/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M129*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M129/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M129*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M129/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M129*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M129/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M129*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M129/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M129*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M129/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M129*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M129/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M129*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M129/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M129*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M129/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M129*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M129/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M129*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M129/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M129*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M129/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M129*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O129-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P129-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q129-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R129-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S129-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T129-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U129-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V129-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W129-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X129-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+C99+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+D99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+E99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+F99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+G99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+H99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+I99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+J99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+K99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+L99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C130-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+M99+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D130)-\n((D130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D130*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D130*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D130*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D130*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D130*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D130*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D130*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D130*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D130*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D130*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D130*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D130*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D130*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D130*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D130*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E130)-\n((E130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E130*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E130*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E130*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E130*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E130*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E130*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E130*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E130*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E130*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E130*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E130*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E130*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E130*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E130*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E130*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F130)-\n((F130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F130*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F130*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F130*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F130*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F130*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F130*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F130*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F130*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F130*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F130*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F130*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F130*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F130*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F130*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F130*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G130)-\n((G130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G130*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G130*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G130*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G130*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G130*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G130*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G130*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G130*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G130*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G130*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G130*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G130*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G130*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G130*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G130*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H130)-\n((H130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H130*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H130*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H130*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H130*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H130*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H130*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H130*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H130*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H130*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H130*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H130*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H130*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H130*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H130*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H130*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I130)-\n((I130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I130*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I130*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I130*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I130*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I130*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I130*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I130*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I130*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I130*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I130*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I130*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I130*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I130*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I130*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I130*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J130)-\n((J130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J130*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J130*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J130*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J130*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J130*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J130*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J130*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J130*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J130*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J130*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J130*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J130*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J130*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J130*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J130*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K130)-\n((K130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K130*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K130*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K130*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K130*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K130*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K130*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K130*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K130*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K130*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K130*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K130*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K130*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K130*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K130*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K130*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L130)-\n((L130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L130*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L130*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L130*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L130*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L130*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L130*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L130*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L130*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L130*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L130*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L130*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L130*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L130*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L130*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L130*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M130)-\n((M130)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M130*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M130)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M130*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M130/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M130*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M130/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M130*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M130/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M130*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M130/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M130*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M130/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M130*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M130/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M130*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M130/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M130*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M130/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M130*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M130/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M130*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M130/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M130*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M130/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M130*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M130/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M130*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M130/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M130*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+C100+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+D100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+E100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+F100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+G100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+H100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+I100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+J100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+K100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+L100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C131-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+M100+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D131)-\n((D131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D131*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D131*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D131*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D131*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D131*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D131*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D131*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D131*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D131*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D131*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D131*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D131*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D131*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D131*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D131*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E131)-\n((E131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E131*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E131*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E131*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E131*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E131*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E131*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E131*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E131*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E131*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E131*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E131*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E131*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E131*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E131*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E131*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F131)-\n((F131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F131*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F131*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F131*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F131*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F131*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F131*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F131*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F131*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F131*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F131*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F131*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F131*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F131*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F131*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F131*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G131)-\n((G131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G131*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G131*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G131*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G131*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G131*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G131*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G131*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G131*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G131*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G131*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G131*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G131*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G131*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G131*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G131*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H131)-\n((H131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H131*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H131*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H131*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H131*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H131*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H131*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H131*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H131*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H131*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H131*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H131*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H131*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H131*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H131*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H131*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I131)-\n((I131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I131*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I131*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I131*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I131*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I131*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I131*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I131*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I131*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I131*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I131*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I131*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I131*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I131*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I131*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I131*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J131)-\n((J131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J131*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J131*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J131*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J131*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J131*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J131*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J131*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J131*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J131*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J131*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J131*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J131*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J131*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J131*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J131*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K131)-\n((K131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K131*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K131*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K131*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K131*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K131*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K131*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K131*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K131*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K131*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K131*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K131*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K131*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K131*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K131*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K131*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L131)-\n((L131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L131*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L131*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L131*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L131*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L131*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L131*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L131*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L131*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L131*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L131*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L131*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L131*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L131*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L131*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L131*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M131)-\n((M131)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M131*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M131)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M131*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M131/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M131*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M131/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M131*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M131/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M131*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M131/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M131*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M131/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M131*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M131/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M131*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M131/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M131*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M131/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M131*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M131/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M131*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M131/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M131*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M131/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M131*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M131/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M131*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M131/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M131*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+C101+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+D101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+E101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+F101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+G101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+H101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+I101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+J101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+K101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+L101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C132-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+M101+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D132)-\n((D132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D132*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D132*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D132*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D132*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D132*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D132*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D132*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D132*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D132*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D132*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D132*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D132*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D132*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D132*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D132*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E132)-\n((E132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E132*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E132*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E132*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E132*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E132*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E132*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E132*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E132*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E132*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E132*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E132*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E132*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E132*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E132*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E132*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F132)-\n((F132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F132*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F132*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F132*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F132*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F132*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F132*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F132*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F132*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F132*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F132*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F132*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F132*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F132*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F132*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F132*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G132)-\n((G132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G132*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G132*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G132*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G132*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G132*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G132*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G132*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G132*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G132*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G132*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G132*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G132*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G132*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G132*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G132*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H132)-\n((H132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H132*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H132*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H132*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H132*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H132*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H132*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H132*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H132*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H132*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H132*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H132*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H132*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H132*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H132*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H132*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I132)-\n((I132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I132*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I132*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I132*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I132*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I132*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I132*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I132*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I132*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I132*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I132*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I132*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I132*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I132*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I132*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I132*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J132)-\n((J132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J132*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J132*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J132*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J132*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J132*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J132*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J132*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J132*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J132*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J132*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J132*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J132*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J132*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J132*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J132*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K132)-\n((K132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K132*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K132*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K132*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K132*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K132*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K132*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K132*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K132*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K132*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K132*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K132*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K132*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K132*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K132*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K132*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L132)-\n((L132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L132*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L132*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L132*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L132*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L132*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L132*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L132*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L132*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L132*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L132*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L132*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L132*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L132*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L132*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L132*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M132)-\n((M132)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M132*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M132)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M132*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M132/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M132*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M132/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M132*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M132/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M132*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M132/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M132*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M132/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M132*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M132/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M132*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M132/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M132*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M132/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M132*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M132/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M132*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M132/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M132*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M132/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M132*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M132/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M132*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M132/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M132*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O132-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P132-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q132-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R132-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S132-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T132-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U132-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V132-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W132-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X132-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+C102+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+D102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+E102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+F102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+G102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+H102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+I102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+J102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+K102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+L102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C133-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+M102+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D133)-\n((D133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D133*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D133*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D133*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D133*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D133*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D133*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D133*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D133*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D133*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D133*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D133*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D133*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D133*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D133*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D133*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E133)-\n((E133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E133*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E133*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E133*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E133*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E133*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E133*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E133*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E133*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E133*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E133*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E133*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E133*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E133*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E133*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E133*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F133)-\n((F133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F133*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F133*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F133*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F133*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F133*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F133*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F133*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F133*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F133*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F133*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F133*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F133*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F133*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F133*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F133*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G133)-\n((G133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G133*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G133*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G133*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G133*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G133*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G133*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G133*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G133*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G133*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G133*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G133*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G133*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G133*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G133*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G133*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H133)-\n((H133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H133*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H133*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H133*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H133*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H133*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H133*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H133*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H133*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H133*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H133*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H133*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H133*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H133*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H133*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H133*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I133)-\n((I133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I133*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I133*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I133*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I133*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I133*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I133*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I133*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I133*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I133*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I133*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I133*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I133*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I133*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I133*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I133*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J133)-\n((J133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J133*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J133*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J133*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J133*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J133*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J133*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J133*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J133*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J133*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J133*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J133*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J133*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J133*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J133*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J133*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K133)-\n((K133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K133*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K133*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K133*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K133*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K133*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K133*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K133*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K133*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K133*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K133*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K133*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K133*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K133*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K133*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K133*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L133)-\n((L133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L133*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L133*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L133*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L133*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L133*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L133*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L133*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L133*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L133*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L133*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L133*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L133*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L133*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L133*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L133*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M133)-\n((M133)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M133*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M133)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M133*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M133/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M133*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M133/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M133*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M133/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M133*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M133/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M133*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M133/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M133*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M133/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M133*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M133/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M133*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M133/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M133*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M133/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M133*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M133/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M133*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M133/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M133*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M133/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M133*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M133/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M133*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O133-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P133-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q133-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R133-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S133-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T133-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U133-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V133-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W133-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X133-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+C103+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+D103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+E103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+F103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+G103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+H103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+I103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+J103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+K103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+L103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C134-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+M103+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D134)-\n((D134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D134*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D134*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D134*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D134*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D134*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D134*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D134*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D134*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D134*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D134*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D134*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D134*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D134*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D134*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D134*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E134)-\n((E134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E134*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E134*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E134*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E134*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E134*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E134*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E134*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E134*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E134*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E134*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E134*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E134*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E134*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E134*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E134*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F134)-\n((F134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F134*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F134*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F134*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F134*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F134*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F134*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F134*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F134*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F134*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F134*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F134*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F134*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F134*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F134*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F134*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G134)-\n((G134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G134*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G134*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G134*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G134*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G134*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G134*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G134*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G134*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G134*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G134*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G134*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G134*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G134*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G134*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G134*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H134)-\n((H134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H134*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H134*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H134*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H134*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H134*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H134*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H134*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H134*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H134*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H134*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H134*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H134*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H134*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H134*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H134*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I134)-\n((I134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I134*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I134*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I134*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I134*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I134*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I134*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I134*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I134*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I134*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I134*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I134*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I134*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I134*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I134*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I134*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J134)-\n((J134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J134*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J134*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J134*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J134*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J134*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J134*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J134*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J134*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J134*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J134*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J134*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J134*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J134*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J134*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J134*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K134)-\n((K134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K134*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K134*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K134*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K134*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K134*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K134*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K134*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K134*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K134*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K134*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K134*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K134*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K134*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K134*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K134*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L134)-\n((L134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L134*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L134*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L134*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L134*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L134*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L134*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L134*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L134*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L134*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L134*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L134*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L134*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L134*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L134*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L134*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M134)-\n((M134)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M134*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M134)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M134*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M134/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M134*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M134/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M134*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M134/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M134*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M134/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M134*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M134/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M134*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M134/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M134*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M134/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M134*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M134/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M134*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M134/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M134*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M134/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M134*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M134/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M134*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M134/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M134*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M134/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M134*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O134-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P134-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q134-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R134-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S134-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T134-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U134-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V134-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W134-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X134-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+C104+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+D104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+E104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+F104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+G104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+H104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+I104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+J104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+K104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+L104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C135-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+M104+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D135)-\n((D135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D135*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D135*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D135*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D135*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D135*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D135*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D135*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D135*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D135*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D135*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D135*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D135*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D135*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D135*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D135*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E135)-\n((E135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E135*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E135*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E135*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E135*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E135*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E135*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E135*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E135*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E135*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E135*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E135*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E135*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E135*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E135*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E135*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F135)-\n((F135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F135*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F135*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F135*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F135*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F135*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F135*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F135*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F135*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F135*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F135*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F135*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F135*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F135*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F135*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F135*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G135)-\n((G135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G135*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G135*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G135*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G135*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G135*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G135*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G135*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G135*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G135*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G135*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G135*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G135*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G135*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G135*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G135*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H135)-\n((H135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H135*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H135*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H135*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H135*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H135*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H135*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H135*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H135*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H135*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H135*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H135*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H135*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H135*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H135*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H135*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I135)-\n((I135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I135*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I135*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I135*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I135*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I135*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I135*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I135*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I135*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I135*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I135*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I135*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I135*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I135*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I135*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I135*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J135)-\n((J135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J135*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J135*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J135*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J135*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J135*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J135*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J135*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J135*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J135*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J135*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J135*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J135*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J135*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J135*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J135*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K135)-\n((K135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K135*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K135*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K135*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K135*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K135*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K135*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K135*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K135*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K135*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K135*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K135*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K135*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K135*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K135*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K135*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L135)-\n((L135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L135*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L135*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L135*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L135*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L135*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L135*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L135*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L135*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L135*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L135*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L135*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L135*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L135*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L135*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L135*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M135)-\n((M135)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M135*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M135)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M135*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M135/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M135*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M135/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M135*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M135/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M135*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M135/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M135*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M135/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M135*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M135/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M135*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M135/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M135*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M135/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M135*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M135/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M135*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M135/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M135*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M135/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M135*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M135/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M135*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M135/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M135*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+C105+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+D105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+E105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+F105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+G105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+H105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+I105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+J105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+K105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+L105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C136-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+M105+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D136)-\n((D136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D136*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D136*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D136*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D136*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D136*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D136*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D136*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D136*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D136*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D136*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D136*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D136*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D136*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D136*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D136*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E136)-\n((E136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E136*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E136*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E136*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E136*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E136*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E136*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E136*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E136*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E136*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E136*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E136*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E136*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E136*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E136*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E136*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F136)-\n((F136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F136*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F136*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F136*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F136*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F136*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F136*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F136*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F136*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F136*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F136*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F136*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F136*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F136*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F136*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F136*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G136)-\n((G136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G136*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G136*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G136*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G136*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G136*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G136*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G136*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G136*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G136*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G136*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G136*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G136*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G136*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G136*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G136*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H136)-\n((H136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H136*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H136*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H136*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H136*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H136*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H136*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H136*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H136*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H136*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H136*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H136*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H136*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H136*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H136*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H136*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I136)-\n((I136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I136*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I136*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I136*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I136*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I136*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I136*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I136*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I136*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I136*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I136*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I136*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I136*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I136*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I136*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I136*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J136)-\n((J136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J136*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J136*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J136*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J136*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J136*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J136*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J136*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J136*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J136*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J136*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J136*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J136*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J136*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J136*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J136*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K136)-\n((K136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K136*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K136*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K136*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K136*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K136*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K136*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K136*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K136*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K136*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K136*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K136*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K136*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K136*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K136*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K136*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L136)-\n((L136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L136*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L136*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L136*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L136*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L136*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L136*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L136*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L136*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L136*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L136*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L136*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L136*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L136*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L136*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L136*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M136)-\n((M136)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M136*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M136)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M136*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M136/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M136*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M136/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M136*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M136/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M136*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M136/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M136*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M136/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M136*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M136/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M136*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M136/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M136*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M136/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M136*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M136/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M136*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M136/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M136*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M136/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M136*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M136/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M136*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M136/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M136*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+C106","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+D106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+E106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+F106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+G106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+H106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+I106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+J106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+K106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+L106)","v":0},{"$f":"$C137-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+M106)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D137)-\n((D137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,D137*Parameters!D$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((D137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,D137*Parameters!D$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(D137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,D137*Parameters!D$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(D137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,D137*Parameters!D$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(D137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,D137*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(D137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,D137*Parameters!D$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(D137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,D137*Parameters!D$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(D137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,D137*Parameters!D$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(D137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,D137*Parameters!D$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(D137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,D137*Parameters!D$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(D137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,D137*Parameters!D$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(D137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,D137*Parameters!D$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(D137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,D137*Parameters!D$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(D137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,D137*Parameters!D$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(D137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,D137*Parameters!D$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E137)-\n((E137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,E137*Parameters!E$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,E137*Parameters!E$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,E137*Parameters!E$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,E137*Parameters!E$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,E137*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,E137*Parameters!E$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,E137*Parameters!E$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,E137*Parameters!E$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,E137*Parameters!E$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,E137*Parameters!E$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,E137*Parameters!E$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,E137*Parameters!E$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,E137*Parameters!E$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,E137*Parameters!E$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,E137*Parameters!E$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F137)-\n((F137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,F137*Parameters!F$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,F137*Parameters!F$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,F137*Parameters!F$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,F137*Parameters!F$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,F137*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,F137*Parameters!F$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,F137*Parameters!F$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,F137*Parameters!F$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,F137*Parameters!F$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,F137*Parameters!F$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,F137*Parameters!F$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,F137*Parameters!F$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,F137*Parameters!F$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,F137*Parameters!F$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,F137*Parameters!F$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G137)-\n((G137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,G137*Parameters!G$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,G137*Parameters!G$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,G137*Parameters!G$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,G137*Parameters!G$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,G137*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,G137*Parameters!G$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,G137*Parameters!G$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,G137*Parameters!G$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,G137*Parameters!G$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,G137*Parameters!G$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,G137*Parameters!G$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,G137*Parameters!G$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,G137*Parameters!G$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,G137*Parameters!G$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,G137*Parameters!G$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H137)-\n((H137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,H137*Parameters!H$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,H137*Parameters!H$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,H137*Parameters!H$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,H137*Parameters!H$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,H137*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,H137*Parameters!H$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,H137*Parameters!H$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,H137*Parameters!H$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,H137*Parameters!H$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,H137*Parameters!H$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,H137*Parameters!H$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,H137*Parameters!H$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,H137*Parameters!H$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,H137*Parameters!H$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,H137*Parameters!H$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I137)-\n((I137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,I137*Parameters!I$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,I137*Parameters!I$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,I137*Parameters!I$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,I137*Parameters!I$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,I137*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,I137*Parameters!I$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,I137*Parameters!I$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,I137*Parameters!I$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,I137*Parameters!I$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,I137*Parameters!I$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,I137*Parameters!I$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,I137*Parameters!I$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,I137*Parameters!I$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,I137*Parameters!I$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,I137*Parameters!I$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J137)-\n((J137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,J137*Parameters!J$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,J137*Parameters!J$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,J137*Parameters!J$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,J137*Parameters!J$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,J137*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,J137*Parameters!J$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,J137*Parameters!J$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,J137*Parameters!J$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,J137*Parameters!J$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,J137*Parameters!J$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,J137*Parameters!J$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,J137*Parameters!J$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,J137*Parameters!J$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,J137*Parameters!J$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,J137*Parameters!J$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K137)-\n((K137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,K137*Parameters!K$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,K137*Parameters!K$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,K137*Parameters!K$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,K137*Parameters!K$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,K137*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,K137*Parameters!K$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,K137*Parameters!K$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,K137*Parameters!K$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,K137*Parameters!K$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,K137*Parameters!K$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,K137*Parameters!K$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,K137*Parameters!K$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,K137*Parameters!K$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,K137*Parameters!K$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,K137*Parameters!K$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L137)-\n((L137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,L137*Parameters!L$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,L137*Parameters!L$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,L137*Parameters!L$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,L137*Parameters!L$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,L137*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,L137*Parameters!L$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,L137*Parameters!L$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,L137*Parameters!L$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,L137*Parameters!L$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,L137*Parameters!L$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,L137*Parameters!L$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,L137*Parameters!L$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,L137*Parameters!L$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,L137*Parameters!L$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,L137*Parameters!L$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M137)-\n((M137)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,M137*Parameters!M$64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M137)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,M137*Parameters!M$65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M137/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,M137*Parameters!M$66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M137/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,M137*Parameters!M$67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M137/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,M137*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M137/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,M137*Parameters!M$69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M137/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,M137*Parameters!M$70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M137/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,M137*Parameters!M$71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M137/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,M137*Parameters!M$72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M137/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,M137*Parameters!M$73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M137/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,M137*Parameters!M$74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M137/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,M137*Parameters!M$75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M137/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,M137*Parameters!M$76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M137/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,M137*Parameters!M$77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M137/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,M137*Parameters!M$78))/(POWER((1+Parameters!$C$86),15))))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital cost",{"$f":"'Benefits per year'!E$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)+\n(IF(1<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D34),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D34)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!D$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D35),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D35)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!D$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D36),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D36)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!D$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D37),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D37)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!D$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D38),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D38)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!D$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D39),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D39)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!D$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D40),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D40)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!D$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D41),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D41)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!D$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D42),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D42)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!D$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D43),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D43)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!D$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D44),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D44)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!D$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D45),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D45)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!D$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D46),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D46)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!D$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D47),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D47)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!D$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!D$53,(Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D48),((Parameters!#REF!*(1-'Sensitivity analysis'!$G$11)*Parameters!D48)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!D$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!F$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!E$51)+\n(IF(1<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E34),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E34)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!E$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E35),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E35)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!E$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E36),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E36)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!E$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E37),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E37)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!E$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E38),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E38)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!E$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E39),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E39)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!E$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E40),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E40)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!E$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E41),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E41)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!E$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E42),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E42)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!E$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E43),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E43)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!E$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E44),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E44)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!E$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E45),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E45)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!E$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E46),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E46)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!E$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E47),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E47)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!E$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!E$53,(Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E48),((Parameters!E$31*(1-'Sensitivity analysis'!$G$11)*Parameters!E48)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!E$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!G$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!F$51)+\n(IF(1<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F34),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F34)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!F$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F35),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F35)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!F$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F36),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F36)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!F$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F37),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F37)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!F$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F38),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F38)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!F$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F39),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F39)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!F$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F40),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F40)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!F$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F41),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F41)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!F$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F42),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F42)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!F$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F43),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F43)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!F$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F44),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F44)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!F$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F45),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F45)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!F$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F46),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F46)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!F$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F47),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F47)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!F$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!F$53,(Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F48),((Parameters!F$31*(1-'Sensitivity analysis'!$G$11)*Parameters!F48)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!F$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!H$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!G$51)+\n(IF(1<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G34),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G34)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!G$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G35),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G35)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!G$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G36),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G36)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!G$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G37),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G37)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!G$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G38),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G38)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!G$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G39),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G39)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!G$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G40),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G40)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!G$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G41),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G41)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!G$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G42),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G42)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!G$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G43),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G43)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!G$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G44),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G44)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!G$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G45),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G45)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!G$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G46),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G46)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!G$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G47),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G47)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!G$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!G$53,(Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G48),((Parameters!G$31*(1-'Sensitivity analysis'!$G$11)*Parameters!G48)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!G$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!I$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!H$51)+\n(IF(1<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H34),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H34)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!H$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H35),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H35)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!H$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H36),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H36)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!H$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H37),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H37)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!H$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H38),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H38)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!H$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H39),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H39)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!H$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H40),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H40)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!H$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H41),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H41)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!H$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H42),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H42)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!H$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H43),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H43)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!H$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H44),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H44)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!H$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H45),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H45)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!H$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H46),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H46)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!H$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H47),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H47)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!H$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!H$53,(Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H48),((Parameters!H$31*(1-'Sensitivity analysis'!$G$11)*Parameters!H48)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!H$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!J$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!I$51)+\n(IF(1<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I34),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I34)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!I$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I35),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I35)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!I$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I36),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I36)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!I$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I37),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I37)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!I$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I38),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I38)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!I$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I39),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I39)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!I$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I40),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I40)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!I$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I41),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I41)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!I$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I42),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I42)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!I$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I43),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I43)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!I$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I44),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I44)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!I$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I45),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I45)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!I$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I46),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I46)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!I$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I47),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I47)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!I$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!I$53,(Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I48),((Parameters!I$31*(1-'Sensitivity analysis'!$G$11)*Parameters!I48)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!I$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!K$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!J$51)+\n(IF(1<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J34),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J34)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!J$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J35),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J35)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!J$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J36),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J36)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!J$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J37),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J37)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!J$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J38),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J38)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!J$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J39),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J39)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!J$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J40),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J40)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!J$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J41),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J41)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!J$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J42),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J42)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!J$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J43),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J43)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!J$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J44),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J44)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!J$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J45),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J45)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!J$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J46),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J46)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!J$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J47),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J47)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!J$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!J$53,(Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J48),((Parameters!J$31*(1-'Sensitivity analysis'!$G$11)*Parameters!J48)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!J$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!L$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!K$51)+\n(IF(1<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K34),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K34)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!K$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K35),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K35)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!K$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K36),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K36)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!K$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K37),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K37)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!K$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K38),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K38)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!K$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K39),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K39)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!K$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K40),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K40)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!K$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K41),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K41)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!K$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K42),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K42)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!K$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K43),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K43)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!K$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K44),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K44)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!K$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K45),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K45)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!K$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K46),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K46)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!K$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K47),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K47)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!K$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!K$53,(Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K48),((Parameters!K$31*(1-'Sensitivity analysis'!$G$11)*Parameters!K48)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!K$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!M$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!L$51)+\n(IF(1<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L34),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L34)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!L$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L35),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L35)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!L$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L36),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L36)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!L$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L37),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L37)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!L$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L38),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L38)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!L$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L39),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L39)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!L$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L40),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L40)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!L$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L41),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L41)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!L$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L42),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L42)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!L$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L43),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L43)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!L$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L44),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L44)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!L$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L45),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L45)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!L$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L46),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L46)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!L$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L47),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L47)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!L$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!L$53,(Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L48),((Parameters!L$31*(1-'Sensitivity analysis'!$G$11)*Parameters!L48)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!L$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!N$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!M$51)+\n(IF(1<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M34),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M34)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!M$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M35),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M35)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!M$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M36),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M36)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!M$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M37),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M37)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!M$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M38),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M38)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!M$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M39),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M39)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!M$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M40),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M40)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!M$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M41),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M41)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!M$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M42),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M42)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!M$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M43),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M43)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!M$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M44),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M44)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!M$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M45),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M45)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!M$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M46),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M46)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!M$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M47),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M47)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!M$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!M$53,(Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M48),((Parameters!M$31*(1-'Sensitivity analysis'!$G$11)*Parameters!M48)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!M$51/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},null,{"$f":"(O140-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P140-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q140-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R140-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S140-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T140-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U140-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V140-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W140-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X140-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation/maintenance cost",{"$f":"'Benefits per year'!E$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)+\n(IF(1<Parameters!D$53,(Parameters!#REF!*Parameters!D34),((Parameters!#REF!*Parameters!D34)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!D$53,(Parameters!#REF!*Parameters!D35),((Parameters!#REF!*Parameters!D35)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!D$53,(Parameters!#REF!*Parameters!D36),((Parameters!#REF!*Parameters!D36)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!D$53,(Parameters!#REF!*Parameters!D37),((Parameters!#REF!*Parameters!D37)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!D$53,(Parameters!#REF!*Parameters!D38),((Parameters!#REF!*Parameters!D38)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!D$53,(Parameters!#REF!*Parameters!D39),((Parameters!#REF!*Parameters!D39)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!D$53,(Parameters!#REF!*Parameters!D40),((Parameters!#REF!*Parameters!D40)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!D$53,(Parameters!#REF!*Parameters!D41),((Parameters!#REF!*Parameters!D41)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!D$53,(Parameters!#REF!*Parameters!D42),((Parameters!#REF!*Parameters!D42)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!D$53,(Parameters!#REF!*Parameters!D43),((Parameters!#REF!*Parameters!D43)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!D$53,(Parameters!#REF!*Parameters!D44),((Parameters!#REF!*Parameters!D44)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!D$53,(Parameters!#REF!*Parameters!D45),((Parameters!#REF!*Parameters!D45)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!D$53,(Parameters!#REF!*Parameters!D46),((Parameters!#REF!*Parameters!D46)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!D$53,(Parameters!#REF!*Parameters!D47),((Parameters!#REF!*Parameters!D47)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!D$53,(Parameters!#REF!*Parameters!D48),((Parameters!#REF!*Parameters!D48)+Parameters!D$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!D$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!F$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!E$51)+\n(IF(1<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!E$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!G$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!F$51)+\n(IF(1<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!F$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!H$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!G$51)+\n(IF(1<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!G$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!I$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!H$51)+\n(IF(1<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!H$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!J$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!I$51)+\n(IF(1<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!I$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!K$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!J$51)+\n(IF(1<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!J$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!L$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!K$51)+\n(IF(1<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!K$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!M$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!L$51)+\n(IF(1<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!L$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!N$3-(PV(Parameters!$C$86,Parameters!$C$84,-Parameters!M$51)+\n(IF(1<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),1))- (Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),2))- (Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),3))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),4))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),5))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),6))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),7))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),8))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),9))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),10))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),11))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),12))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),13))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),14))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51*(1-'Sensitivity analysis'!$G$11))))/(POWER((1+Parameters!$C$86),15))-( Parameters!M$51*(1-'Sensitivity analysis'!$G$11)/(POWER((1+Parameters!$C$86),15))))","v":{"$error":"#REF!"}},null,{"$f":"(O141-Results_main!E$8)/Results_main!E$8","v":{"$error":"#REF!"}},{"$f":"(P141-Results_main!F$8)/Results_main!F$8","v":{"$error":"#REF!"}},{"$f":"(Q141-Results_main!G$8)/Results_main!G$8","v":{"$error":"#REF!"}},{"$f":"(R141-Results_main!H$8)/Results_main!H$8","v":{"$error":"#REF!"}},{"$f":"(S141-Results_main!I$8)/Results_main!I$8","v":{"$error":"#REF!"}},{"$f":"(T141-Results_main!J$8)/Results_main!J$8","v":{"$error":"#REF!"}},{"$f":"(U141-Results_main!K$8)/Results_main!K$8","v":{"$error":"#REF!"}},{"$f":"(V141-Results_main!L$8)/Results_main!L$8","v":{"$error":"#REF!"}},{"$f":"(W141-Results_main!M$8)/Results_main!M$8","v":{"$error":"#REF!"}},{"$f":"(X141-Results_main!N$8)/Results_main!N$8","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
["Results to which the tables below are compared to (where AAD for each asset, OAT, is increased by a factor of)",null,null,null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!G13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!H13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!I13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!J13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!K13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!L13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!M13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!N13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!O13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Effect Mitigation'!P13)","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!G14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!H14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!I14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!J14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!K14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!L14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!M14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!N14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!O14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Effect Mitigation'!P14)","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!G15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!H15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!I15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!J15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!K15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!L15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!M15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!N15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!O15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Effect Mitigation'!P15)","v":0}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!G16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!H16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!I16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!J16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!K16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!L16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!M16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!N16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!O16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Effect Mitigation'!P16)","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!G17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!H17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!I17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!J17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!K17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!L17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!M17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!N17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!O17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Effect Mitigation'!P17)","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!G18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!H18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!I18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!J18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!K18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!L18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!M18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!N18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!O18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Effect Mitigation'!P18)","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!G19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!H19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!I19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!J19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!K19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!L19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!M19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!N19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!O19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Effect Mitigation'!P19)","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!G20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!H20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!I20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!J20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!K20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!L20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!M20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!N20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!O20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Effect Mitigation'!P20)","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!G21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!H21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!I21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!J21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!K21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!L21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!M21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!N21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!O21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Effect Mitigation'!P21)","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!G22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!H22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!I22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!J22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!K22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!L22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!M22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!N22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!O22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Effect Mitigation'!P22)","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!G23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!H23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!I23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!J23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!K23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!L23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!M23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!N23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!O23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Effect Mitigation'!P23)","v":0}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!G24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!H24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!I24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!J24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!K24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!L24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!M24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!N24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!O24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Effect Mitigation'!P24)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!G25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!H25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!I25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!J25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!K25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!L25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!M25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!N25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!O25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Effect Mitigation'!P25)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!G26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!H26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!I26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!J26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!K26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!L26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!M26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!N26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!O26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Effect Mitigation'!P26)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!G27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!H27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!I27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!J27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!K27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!L27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!M27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!N27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!O27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Effect Mitigation'!P27)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!G28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!H28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Effect Mitigation'!P28)","v":0}]
["Physical health","Life",{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!G29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!H29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!I29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!J29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!K29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!L29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!M29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!N29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!O29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Effect Mitigation'!P29)","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!G30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!H30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!I30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!J30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!K30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!L30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!M30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!N30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!O30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Effect Mitigation'!P30)","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!G31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!H31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!I31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!J31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!K31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!L31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!M31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!N31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!O31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Effect Mitigation'!P31)","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!G32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!H32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!I32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!J32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!K32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!L32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!M32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!N32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!O32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Effect Mitigation'!P32)","v":0}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!G33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!H33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!I33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!J33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!K33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!L33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!M33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!N33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!O33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Effect Mitigation'!P33)","v":0}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!G34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!H34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!I34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!J34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!K34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!L34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!M34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!N34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!O34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Effect Mitigation'!P34)","v":0}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!G35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!H35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!I35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!J35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!K35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!L35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!M35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!N35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!O35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Effect Mitigation'!P35)","v":0}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!G36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!H36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!I36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!J36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!K36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!L36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!M36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!N36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!O36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Effect Mitigation'!P36)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!G37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!H37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!I37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!J37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!K37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!L37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!M37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!N37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!O37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Effect Mitigation'!P37)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!G38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!H38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!I38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!J38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!K38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!L38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!M38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!N38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!O38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Effect Mitigation'!P38)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!G39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!H39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!I39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!J39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!K39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!L39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!M39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!N39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!O39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Effect Mitigation'!P39)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Effect Mitigation'!P40)","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"C151+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$182-(D151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$182-(E151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$182-(F151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$182-(G151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$182-(H151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$182-(I151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$182-(J151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$182-(K151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$182-(L151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$182-(M151+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D182))-(((D182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D182*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D182*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D182*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D182*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D182*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E182))-(((E182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E182*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E182*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E182*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E182*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E182*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F182))-(((F182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F182*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F182*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F182*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F182*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F182*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G182))-(((G182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G182*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G182*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G182*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G182*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G182*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H182))-(((H182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H182*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H182*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H182*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H182*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H182*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I182))-(((I182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I182*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I182*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I182*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I182*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I182*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J182))-(((J182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J182*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J182*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J182*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J182*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J182*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K182))-(((K182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K182*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K182*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K182*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K182*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K182*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L182))-(((L182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L182*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L182*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L182*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L182*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L182*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M182))-(((M182)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M182*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M182)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M182*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M182/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M182*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M182/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M182*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M182/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M182*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!F13*Values!D16+C152+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+D152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+E152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+F152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+G152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+H152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+I152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+J152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+K152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+L152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$183-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+M152+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D183))-(((D183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D183*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D183*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D183*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D183*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D183*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E183))-(((E183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E183*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E183*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E183*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E183*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E183*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F183))-(((F183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F183*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F183*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F183*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F183*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F183*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G183))-(((G183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G183*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G183*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G183*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G183*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G183*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H183))-(((H183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H183*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H183*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H183*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H183*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H183*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I183))-(((I183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I183*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I183*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I183*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I183*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I183*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J183))-(((J183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J183*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J183*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J183*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J183*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J183*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K183))-(((K183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K183*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K183*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K183*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K183*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K183*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L183))-(((L183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L183*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L183*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L183*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L183*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L183*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M183))-(((M183)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M183*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M183)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M183*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M183/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M183*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M183/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M183*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M183/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M183*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Industrial",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+C153+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+D153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+E153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+F153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+G153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+H153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+I153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+J153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+K153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+L153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$184-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+M153+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D184))-(((D184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D184*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D184*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D184*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D184*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D184*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E184))-(((E184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E184*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E184*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E184*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E184*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E184*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F184))-(((F184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F184*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F184*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F184*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F184*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F184*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G184))-(((G184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G184*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G184*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G184*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G184*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G184*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H184))-(((H184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H184*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H184*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H184*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H184*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H184*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I184))-(((I184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I184*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I184*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I184*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I184*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I184*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J184))-(((J184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J184*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J184*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J184*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J184*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J184*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K184))-(((K184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K184*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K184*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K184*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K184*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K184*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L184))-(((L184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L184*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L184*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L184*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L184*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L184*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M184))-(((M184)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M184*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M184)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M184*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M184/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M184*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M184/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M184*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M184/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M184*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+C154+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+D154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+E154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+F154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+G154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+H154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+I154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+J154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+K154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+L154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$185-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+M154+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D185))-(((D185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D185*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D185*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D185*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D185*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D185*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E185))-(((E185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E185*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E185*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E185*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E185*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E185*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F185))-(((F185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F185*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F185*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F185*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F185*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F185*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G185))-(((G185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G185*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G185*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G185*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G185*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G185*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H185))-(((H185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H185*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H185*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H185*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H185*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H185*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I185))-(((I185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I185*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I185*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I185*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I185*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I185*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J185))-(((J185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J185*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J185*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J185*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J185*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J185*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K185))-(((K185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K185*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K185*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K185*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K185*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K185*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L185))-(((L185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L185*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L185*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L185*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L185*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L185*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M185))-(((M185)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M185*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M185)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M185*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M185/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M185*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M185/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M185*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M185/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M185*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Rail",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+C155+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+D155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+E155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+F155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+G155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+H155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+I155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+J155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+K155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+L155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$186-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+M155+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D186))-(((D186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D186*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D186*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D186*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D186*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D186*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E186))-(((E186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E186*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E186*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E186*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E186*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E186*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F186))-(((F186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F186*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F186*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F186*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F186*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F186*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G186))-(((G186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G186*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G186*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G186*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G186*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G186*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H186))-(((H186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H186*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H186*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H186*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H186*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H186*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I186))-(((I186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I186*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I186*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I186*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I186*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I186*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J186))-(((J186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J186*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J186*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J186*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J186*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J186*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K186))-(((K186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K186*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K186*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K186*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K186*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K186*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L186))-(((L186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L186*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L186*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L186*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L186*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L186*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M186))-(((M186)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M186*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M186)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M186*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M186/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M186*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M186/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M186*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M186/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M186*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Power lines",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+C156+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+D156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+E156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+F156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+G156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+H156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+I156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+J156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+K156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+L156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$187-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+M156+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D187))-(((D187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D187*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D187*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D187*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D187*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D187*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E187))-(((E187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E187*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E187*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E187*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E187*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E187*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F187))-(((F187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F187*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F187*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F187*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F187*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F187*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G187))-(((G187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G187*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G187*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G187*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G187*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G187*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H187))-(((H187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H187*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H187*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H187*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H187*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H187*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I187))-(((I187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I187*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I187*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I187*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I187*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I187*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J187))-(((J187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J187*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J187*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J187*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J187*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J187*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K187))-(((K187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K187*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K187*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K187*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K187*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K187*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L187))-(((L187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L187*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L187*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L187*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L187*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L187*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M187))-(((M187)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M187*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M187)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M187*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M187/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M187*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M187/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M187*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M187/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M187*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Power poles",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+C157+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+D157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+E157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+F157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+G157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+H157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+I157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+J157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+K157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+L157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$188-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+M157+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D188))-(((D188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D188*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D188*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D188*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D188*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D188*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E188))-(((E188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E188*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E188*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E188*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E188*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E188*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F188))-(((F188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F188*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F188*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F188*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F188*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F188*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G188))-(((G188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G188*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G188*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G188*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G188*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G188*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H188))-(((H188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H188*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H188*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H188*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H188*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H188*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I188))-(((I188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I188*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I188*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I188*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I188*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I188*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J188))-(((J188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J188*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J188*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J188*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J188*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J188*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K188))-(((K188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K188*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K188*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K188*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K188*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K188*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L188))-(((L188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L188*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L188*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L188*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L188*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L188*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M188))-(((M188)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M188*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M188)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M188*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M188/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M188*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M188/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M188*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M188/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M188*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+C158+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+D158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+E158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+F158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+G158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+H158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+I158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+J158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+K158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+L158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$189-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+M158+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D189))-(((D189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D189*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D189*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D189*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D189*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D189*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E189))-(((E189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E189*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E189*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E189*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E189*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E189*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F189))-(((F189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F189*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F189*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F189*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F189*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F189*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G189))-(((G189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G189*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G189*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G189*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G189*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G189*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H189))-(((H189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H189*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H189*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H189*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H189*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H189*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I189))-(((I189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I189*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I189*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I189*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I189*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I189*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J189))-(((J189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J189*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J189*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J189*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J189*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J189*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K189))-(((K189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K189*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K189*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K189*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K189*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K189*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L189))-(((L189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L189*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L189*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L189*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L189*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L189*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M189))-(((M189)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M189*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M189)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M189*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M189/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M189*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M189/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M189*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M189/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M189*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+C159+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+D159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+E159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+F159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+G159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+H159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+I159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+J159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+K159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+L159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$190-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+M159+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D190))-(((D190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D190*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D190*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D190*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D190*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D190*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E190))-(((E190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E190*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E190*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E190*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E190*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E190*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F190))-(((F190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F190*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F190*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F190*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F190*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F190*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G190))-(((G190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G190*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G190*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G190*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G190*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G190*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H190))-(((H190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H190*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H190*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H190*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H190*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H190*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I190))-(((I190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I190*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I190*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I190*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I190*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I190*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J190))-(((J190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J190*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J190*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J190*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J190*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J190*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K190))-(((K190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K190*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K190*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K190*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K190*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K190*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L190))-(((L190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L190*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L190*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L190*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L190*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L190*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M190))-(((M190)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M190*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M190)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M190*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M190/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M190*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M190/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M190*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M190/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M190*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+C160+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+D160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+E160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+F160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+G160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+H160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+I160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+J160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+K160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+L160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$191-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+M160+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D191))-(((D191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D191*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D191*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D191*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D191*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D191*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E191))-(((E191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E191*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E191*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E191*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E191*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E191*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F191))-(((F191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F191*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F191*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F191*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F191*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F191*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G191))-(((G191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G191*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G191*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G191*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G191*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G191*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H191))-(((H191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H191*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H191*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H191*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H191*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H191*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I191))-(((I191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I191*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I191*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I191*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I191*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I191*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J191))-(((J191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J191*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J191*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J191*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J191*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J191*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K191))-(((K191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K191*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K191*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K191*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K191*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K191*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L191))-(((L191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L191*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L191*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L191*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L191*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L191*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M191))-(((M191)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M191*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M191)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M191*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M191/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M191*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M191/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M191*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M191/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M191*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+C161+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+D161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+E161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+F161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+G161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+H161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+I161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+J161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+K161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+L161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$192-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+M161+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D192))-(((D192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D192*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D192*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D192*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D192*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D192*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E192))-(((E192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E192*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E192*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E192*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E192*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E192*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F192))-(((F192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F192*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F192*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F192*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F192*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F192*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G192))-(((G192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G192*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G192*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G192*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G192*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G192*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H192))-(((H192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H192*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H192*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H192*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H192*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H192*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I192))-(((I192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I192*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I192*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I192*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I192*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I192*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J192))-(((J192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J192*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J192*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J192*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J192*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J192*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K192))-(((K192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K192*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K192*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K192*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K192*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K192*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L192))-(((L192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L192*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L192*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L192*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L192*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L192*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M192))-(((M192)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M192*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M192)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M192*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M192/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M192*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M192/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M192*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M192/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M192*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+C162+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+D162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+E162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+F162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+G162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+H162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+I162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+J162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+K162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+L162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$193-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+M162+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D193))-(((D193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D193*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D193*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D193*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D193*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D193*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E193))-(((E193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E193*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E193*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E193*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E193*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E193*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F193))-(((F193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F193*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F193*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F193*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F193*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F193*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G193))-(((G193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G193*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G193*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G193*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G193*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G193*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H193))-(((H193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H193*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H193*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H193*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H193*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H193*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I193))-(((I193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I193*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I193*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I193*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I193*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I193*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J193))-(((J193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J193*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J193*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J193*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J193*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J193*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K193))-(((K193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K193*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K193*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K193*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K193*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K193*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L193))-(((L193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L193*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L193*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L193*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L193*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L193*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M193))-(((M193)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M193*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M193)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M193*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M193/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M193*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M193/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M193*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M193/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M193*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+C163+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+D163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+E163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+F163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+G163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+H163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+I163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+J163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+K163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+L163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$194-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+M163+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D194))-(((D194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D194*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D194*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D194*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D194*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D194*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E194))-(((E194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E194*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E194*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E194*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E194*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E194*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F194))-(((F194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F194*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F194*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F194*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F194*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F194*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G194))-(((G194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G194*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G194*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G194*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G194*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G194*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H194))-(((H194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H194*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H194*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H194*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H194*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H194*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I194))-(((I194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I194*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I194*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I194*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I194*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I194*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J194))-(((J194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J194*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J194*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J194*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J194*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J194*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K194))-(((K194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K194*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K194*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K194*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K194*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K194*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L194))-(((L194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L194*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L194*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L194*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L194*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L194*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M194))-(((M194)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M194*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M194)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M194*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M194/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M194*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M194/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M194*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M194/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M194*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+C164+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+D164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+E164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+F164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+G164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+H164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+I164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+J164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+K164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+L164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$195-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+M164+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D195))-(((D195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D195*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D195*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D195*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D195*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D195*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E195))-(((E195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E195*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E195*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E195*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E195*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E195*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F195))-(((F195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F195*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F195*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F195*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F195*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F195*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G195))-(((G195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G195*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G195*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G195*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G195*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G195*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H195))-(((H195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H195*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H195*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H195*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H195*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H195*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I195))-(((I195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I195*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I195*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I195*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I195*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I195*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J195))-(((J195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J195*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J195*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J195*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J195*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J195*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K195))-(((K195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K195*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K195*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K195*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K195*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K195*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L195))-(((L195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L195*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L195*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L195*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L195*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L195*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M195))-(((M195)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M195*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M195)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M195*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M195/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M195*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M195/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M195*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M195/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M195*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+C165+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+D165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+E165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+F165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+G165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+H165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+I165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+J165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+K165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+L165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$196-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+M165+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D196))-(((D196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D196*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D196*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D196*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D196*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D196*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E196))-(((E196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E196*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E196*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E196*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E196*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E196*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F196))-(((F196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F196*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F196*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F196*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F196*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F196*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G196))-(((G196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G196*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G196*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G196*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G196*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G196*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H196))-(((H196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H196*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H196*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H196*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H196*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H196*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I196))-(((I196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I196*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I196*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I196*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I196*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I196*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J196))-(((J196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J196*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J196*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J196*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J196*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J196*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K196))-(((K196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K196*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K196*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K196*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K196*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K196*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L196))-(((L196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L196*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L196*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L196*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L196*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L196*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M196))-(((M196)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M196*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M196)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M196*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M196/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M196*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M196/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M196*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M196/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M196*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+C166+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+D166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+E166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+F166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+G166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+H166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+I166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+J166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+K166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+L166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$197-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+M166+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D197))-(((D197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D197*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D197*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D197*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D197*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D197*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E197))-(((E197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E197*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E197*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E197*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E197*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E197*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F197))-(((F197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F197*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F197*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F197*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F197*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F197*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G197))-(((G197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G197*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G197*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G197*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G197*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G197*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H197))-(((H197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H197*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H197*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H197*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H197*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H197*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I197))-(((I197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I197*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I197*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I197*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I197*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I197*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J197))-(((J197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J197*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J197*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J197*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J197*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J197*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K197))-(((K197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K197*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K197*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K197*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K197*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K197*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L197))-(((L197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L197*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L197*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L197*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L197*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L197*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M197))-(((M197)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M197*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M197)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M197*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M197/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M197*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M197/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M197*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M197/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M197*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Physical health","Life",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+C167+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+D167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+E167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+F167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+G167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+H167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+I167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+J167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+K167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+L167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$198-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+M167+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D198))-(((D198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D198*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D198*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D198*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D198*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D198*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E198))-(((E198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E198*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E198*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E198*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E198*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E198*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F198))-(((F198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F198*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F198*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F198*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F198*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F198*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G198))-(((G198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G198*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G198*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G198*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G198*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G198*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H198))-(((H198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H198*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H198*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H198*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H198*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H198*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I198))-(((I198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I198*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I198*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I198*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I198*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I198*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J198))-(((J198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J198*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J198*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J198*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J198*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J198*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K198))-(((K198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K198*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K198*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K198*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K198*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K198*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L198))-(((L198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L198*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L198*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L198*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L198*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L198*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M198))-(((M198)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M198*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M198)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M198*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M198/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M198*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M198/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M198*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M198/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M198*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+C168+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+D168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+E168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+F168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+G168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+H168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+I168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+J168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+K168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+L168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$199-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+M168+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D199))-(((D199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D199*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D199*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D199*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D199*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D199*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E199))-(((E199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E199*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E199*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E199*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E199*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E199*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F199))-(((F199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F199*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F199*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F199*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F199*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F199*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G199))-(((G199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G199*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G199*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G199*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G199*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G199*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H199))-(((H199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H199*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H199*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H199*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H199*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H199*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I199))-(((I199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I199*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I199*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I199*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I199*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I199*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J199))-(((J199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J199*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J199*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J199*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J199*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J199*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K199))-(((K199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K199*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K199*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K199*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K199*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K199*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L199))-(((L199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L199*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L199*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L199*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L199*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L199*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M199))-(((M199)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M199*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M199)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M199*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M199/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M199*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M199/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M199*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M199/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M199*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+C169+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+D169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+E169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+F169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+G169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+H169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+I169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+J169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+K169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+L169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$200-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+M169+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D200))-(((D200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D200*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D200*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D200*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D200*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D200*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E200))-(((E200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E200*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E200*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E200*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E200*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E200*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F200))-(((F200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F200*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F200*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F200*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F200*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F200*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G200))-(((G200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G200*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G200*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G200*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G200*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G200*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H200))-(((H200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H200*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H200*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H200*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H200*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H200*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I200))-(((I200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I200*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I200*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I200*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I200*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I200*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J200))-(((J200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J200*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J200*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J200*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J200*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J200*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K200))-(((K200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K200*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K200*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K200*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K200*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K200*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L200))-(((L200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L200*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L200*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L200*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L200*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L200*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M200))-(((M200)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M200*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M200)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M200*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M200/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M200*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M200/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M200*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M200/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M200*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+C170+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+D170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+E170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+F170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+G170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+H170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+I170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+J170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+K170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+L170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$201-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+M170+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D201))-(((D201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D201*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D201*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D201*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D201*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D201*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E201))-(((E201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E201*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E201*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E201*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E201*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E201*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F201))-(((F201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F201*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F201*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F201*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F201*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F201*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G201))-(((G201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G201*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G201*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G201*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G201*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G201*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H201))-(((H201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H201*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H201*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H201*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H201*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H201*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I201))-(((I201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I201*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I201*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I201*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I201*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I201*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J201))-(((J201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J201*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J201*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J201*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J201*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J201*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K201))-(((K201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K201*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K201*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K201*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K201*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K201*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L201))-(((L201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L201*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L201*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L201*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L201*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L201*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M201))-(((M201)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M201*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M201)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M201*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M201/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M201*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M201/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M201*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M201/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M201*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+C171+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+D171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+E171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+F171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+G171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+H171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+I171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+J171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+K171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+L171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$202-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+M171+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D202))-(((D202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D202*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D202*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D202*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D202*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D202*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E202))-(((E202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E202*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E202*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E202*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E202*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E202*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F202))-(((F202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F202*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F202*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F202*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F202*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F202*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G202))-(((G202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G202*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G202*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G202*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G202*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G202*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H202))-(((H202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H202*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H202*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H202*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H202*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H202*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I202))-(((I202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I202*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I202*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I202*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I202*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I202*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J202))-(((J202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J202*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J202*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J202*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J202*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J202*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K202))-(((K202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K202*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K202*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K202*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K202*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K202*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L202))-(((L202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L202*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L202*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L202*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L202*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L202*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M202))-(((M202)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M202*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M202)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M202*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M202/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M202*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M202/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M202*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M202/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M202*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+C172+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+D172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+E172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+F172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+G172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+H172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+I172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+J172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+K172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+L172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$203-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+M172+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D203))-(((D203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D203*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D203*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D203*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D203*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D203*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E203))-(((E203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E203*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E203*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E203*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E203*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E203*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F203))-(((F203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F203*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F203*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F203*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F203*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F203*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G203))-(((G203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G203*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G203*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G203*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G203*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G203*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H203))-(((H203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H203*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H203*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H203*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H203*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H203*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I203))-(((I203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I203*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I203*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I203*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I203*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I203*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J203))-(((J203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J203*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J203*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J203*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J203*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J203*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K203))-(((K203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K203*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K203*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K203*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K203*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K203*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L203))-(((L203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L203*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L203*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L203*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L203*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L203*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M203))-(((M203)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M203*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M203)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M203*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M203/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M203*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M203/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M203*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M203/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M203*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+C173+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+D173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+E173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+F173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+G173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+H173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+I173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+J173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+K173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+L173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$204-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+M173+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D204))-(((D204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D204*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D204*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D204*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D204*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D204*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E204))-(((E204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E204*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E204*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E204*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E204*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E204*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F204))-(((F204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F204*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F204*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F204*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F204*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F204*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G204))-(((G204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G204*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G204*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G204*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G204*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G204*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H204))-(((H204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H204*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H204*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H204*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H204*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H204*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I204))-(((I204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I204*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I204*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I204*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I204*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I204*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J204))-(((J204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J204*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J204*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J204*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J204*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J204*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K204))-(((K204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K204*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K204*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K204*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K204*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K204*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L204))-(((L204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L204*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L204*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L204*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L204*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L204*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M204))-(((M204)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M204*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M204)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M204*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M204/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M204*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M204/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M204*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M204/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M204*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+C174+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+D174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+E174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+F174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+G174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+H174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+I174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+J174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+K174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+L174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$205-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+M174+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D205))-(((D205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D205*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D205*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D205*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D205*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D205*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E205))-(((E205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E205*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E205*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E205*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E205*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E205*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F205))-(((F205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F205*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F205*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F205*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F205*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F205*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G205))-(((G205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G205*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G205*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G205*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G205*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G205*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H205))-(((H205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H205*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H205*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H205*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H205*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H205*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I205))-(((I205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I205*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I205*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I205*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I205*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I205*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J205))-(((J205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J205*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J205*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J205*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J205*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J205*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K205))-(((K205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K205*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K205*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K205*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K205*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K205*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L205))-(((L205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L205*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L205*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L205*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L205*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L205*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M205))-(((M205)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M205*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M205)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M205*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M205/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M205*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M205/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M205*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M205/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M205*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+C175+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+D175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+E175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+F175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+G175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+H175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+I175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+J175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+K175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+L175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$206-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+M175+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D206))-(((D206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D206*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D206*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D206*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D206*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D206*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E206))-(((E206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E206*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E206*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E206*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E206*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E206*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F206))-(((F206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F206*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F206*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F206*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F206*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F206*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G206))-(((G206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G206*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G206*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G206*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G206*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G206*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H206))-(((H206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H206*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H206*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H206*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H206*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H206*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I206))-(((I206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I206*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I206*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I206*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I206*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I206*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J206))-(((J206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J206*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J206*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J206*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J206*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J206*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K206))-(((K206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K206*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K206*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K206*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K206*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K206*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L206))-(((L206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L206*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L206*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L206*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L206*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L206*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M206))-(((M206)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M206*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M206)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M206*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M206/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M206*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M206/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M206*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M206/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M206*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+C1760+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+D176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+E176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+F176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+G176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+H176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+I176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+J176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+K176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+L176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$207-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+M176+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D207))-(((D207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D207*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D207*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D207*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D207*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D207*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E207))-(((E207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E207*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E207*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E207*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E207*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E207*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F207))-(((F207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F207*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F207*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F207*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F207*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F207*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G207))-(((G207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G207*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G207*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G207*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G207*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G207*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H207))-(((H207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H207*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H207*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H207*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H207*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H207*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I207))-(((I207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I207*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I207*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I207*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I207*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I207*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J207))-(((J207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J207*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J207*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J207*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J207*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J207*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K207))-(((K207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K207*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K207*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K207*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K207*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K207*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L207))-(((L207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L207*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L207*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L207*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L207*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L207*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M207))-(((M207)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M207*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M207)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M207*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M207/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M207*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M207/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M207*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M207/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M207*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+C177+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+D177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+E177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+F177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+G177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+H177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+I177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+J177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+K177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+L177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C$208-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+M177+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D208))-(((D208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D208*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D208*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D208*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D208*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D208*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E208))-(((E208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E208*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E208*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E208*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E208*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E208*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F208))-(((F208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F208*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F208*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F208*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F208*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F208*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G208))-(((G208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G208*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G208*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G208*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G208*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G208*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H208))-(((H208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H208*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H208*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H208*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H208*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H208*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I208))-(((I208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I208*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I208*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I208*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I208*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I208*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J208))-(((J208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J208*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J208*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J208*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J208*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J208*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K208))-(((K208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K208*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K208*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K208*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K208*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K208*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L208))-(((L208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L208*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L208*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L208*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L208*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L208*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M208))-(((M208)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M208*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M208)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M208*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M208/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M208*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M208/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M208*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M208/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M208*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+C178","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+D178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+E178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+F178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+G178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+H178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+I178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+J178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+K178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+L178)","v":0},{"$f":"$C$209-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+M178)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D209))-(((D209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D209*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D209*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D209*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D209*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D209*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E209))-(((E209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E209*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E209*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E209*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E209*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E209*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F209))-(((F209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F209*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F209*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F209*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F209*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F209*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G209))-(((G209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G209*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G209*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G209*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G209*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G209*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H209))-(((H209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H209*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H209*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H209*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H209*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H209*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I209))-(((I209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I209*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I209*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I209*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I209*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I209*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J209))-(((J209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J209*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J209*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J209*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J209*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J209*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K209))-(((K209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K209*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K209*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K209*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K209*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K209*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L209))-(((L209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L209*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L209*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L209*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L209*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L209*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M209))-(((M209)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M209*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M209)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M209*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M209/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M209*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M209/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M209*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M209/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M209*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[]
[null,"Increase in Value by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5},"when estimated AAD per asset in counterfactual is increased by a factor of",null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$13)","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$14)","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$15)","v":0}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$16)","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$17)","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$18)","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$19)","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$20)","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$21)","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$22)","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P23)","v":0}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P24)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P25)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P26)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P27)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P28)","v":0}]
["Physical health","Life",{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$29)","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$30)","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$31)","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P32)","v":0}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P33)","v":0}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P34)","v":0}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P35)","v":0}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P36)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P37)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P38)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P39)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1+'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P40)","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"C215+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C246-(D215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C246-(E215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C246-(F215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C246-(G215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C246-(H215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C246-(I215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C246-(J215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C246-(K215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C246-(L215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C246-(M215+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D246))-(((D246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D246*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D246*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D246*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D246*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D246*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E246))-(((E246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E246*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E246*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E246*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E246*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E246*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F246))-(((F246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F246*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F246*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F246*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F246*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F246*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G246))-(((G246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G246*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G246*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G246*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G246*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G246*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H246))-(((H246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H246*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H246*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H246*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H246*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H246*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I246))-(((I246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I246*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I246*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I246*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I246*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I246*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J246))-(((J246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J246*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J246*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J246*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J246*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J246*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K246))-(((K246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K246*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K246*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K246*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K246*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K246*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L246))-(((L246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L246*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L246*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L246*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L246*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L246*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M246))-(((M246)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M246*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M246)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M246*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M246/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M246*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M246/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M246*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M246/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M246*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O246-O182)/O182","v":{"$error":"#REF!"}},{"$f":"(P246-P182)/P182","v":{"$error":"#REF!"}},{"$f":"(Q246-Q182)/Q182","v":{"$error":"#REF!"}},{"$f":"(R246-R182)/R182","v":{"$error":"#REF!"}},{"$f":"(S246-S182)/S182","v":{"$error":"#REF!"}},{"$f":"(T246-T182)/T182","v":{"$error":"#REF!"}},{"$f":"(U246-U182)/U182","v":{"$error":"#REF!"}},{"$f":"(V246-V182)/V182","v":{"$error":"#REF!"}},{"$f":"(W246-W182)/W182","v":{"$error":"#REF!"}},{"$f":"(X246-X182)/X182","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!F13*Values!D16+C216+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+D216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+E216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+F216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+G216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+H216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+I216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+J216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+K216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+L216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C247-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+M216+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D247))-(((D247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D247*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D247*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D247*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D247*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D247*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E247))-(((E247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E247*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E247*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E247*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E247*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E247*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F247))-(((F247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F247*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F247*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F247*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F247*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F247*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G247))-(((G247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G247*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G247*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G247*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G247*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G247*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H247))-(((H247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H247*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H247*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H247*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H247*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H247*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I247))-(((I247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I247*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I247*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I247*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I247*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I247*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J247))-(((J247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J247*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J247*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J247*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J247*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J247*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K247))-(((K247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K247*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K247*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K247*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K247*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K247*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L247))-(((L247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L247*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L247*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L247*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L247*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L247*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M247))-(((M247)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M247*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M247)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M247*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M247/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M247*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M247/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M247*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M247/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M247*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Industrial",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+C217+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+D217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+E217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+F217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+G217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+H217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+I217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+J217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+K217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+L217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C248-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+M217+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D248))-(((D248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D248*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D248*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D248*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D248*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D248*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E248))-(((E248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E248*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E248*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E248*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E248*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E248*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F248))-(((F248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F248*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F248*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F248*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F248*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F248*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G248))-(((G248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G248*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G248*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G248*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G248*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G248*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H248))-(((H248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H248*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H248*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H248*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H248*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H248*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I248))-(((I248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I248*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I248*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I248*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I248*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I248*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J248))-(((J248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J248*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J248*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J248*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J248*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J248*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K248))-(((K248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K248*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K248*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K248*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K248*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K248*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L248))-(((L248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L248*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L248*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L248*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L248*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L248*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M248))-(((M248)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M248*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M248)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M248*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M248/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M248*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M248/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M248*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M248/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M248*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+C218+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+D218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+E218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+F218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+G218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+H218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+I218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+J218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+K218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+L218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C249-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+M218+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D249))-(((D249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D249*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D249*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D249*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D249*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D249*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E249))-(((E249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E249*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E249*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E249*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E249*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E249*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F249))-(((F249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F249*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F249*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F249*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F249*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F249*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G249))-(((G249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G249*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G249*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G249*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G249*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G249*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H249))-(((H249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H249*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H249*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H249*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H249*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H249*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I249))-(((I249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I249*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I249*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I249*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I249*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I249*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J249))-(((J249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J249*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J249*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J249*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J249*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J249*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K249))-(((K249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K249*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K249*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K249*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K249*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K249*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L249))-(((L249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L249*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L249*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L249*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L249*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L249*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M249))-(((M249)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M249*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M249)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M249*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M249/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M249*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M249/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M249*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M249/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M249*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rail",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+C219+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+D219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+E219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+F219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+G219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+H219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+I219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+J219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+K219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+L219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C250-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+M219+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D250))-(((D250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D250*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D250*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D250*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D250*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D250*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E250))-(((E250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E250*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E250*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E250*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E250*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E250*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F250))-(((F250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F250*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F250*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F250*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F250*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F250*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G250))-(((G250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G250*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G250*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G250*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G250*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G250*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H250))-(((H250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H250*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H250*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H250*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H250*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H250*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I250))-(((I250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I250*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I250*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I250*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I250*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I250*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J250))-(((J250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J250*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J250*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J250*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J250*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J250*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K250))-(((K250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K250*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K250*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K250*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K250*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K250*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L250))-(((L250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L250*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L250*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L250*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L250*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L250*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M250))-(((M250)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M250*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M250)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M250*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M250/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M250*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M250/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M250*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M250/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M250*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power lines",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+C220+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+D220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+E220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+F220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+G220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+H220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+I220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+J220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+K220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+L220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C251-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+M220+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D251))-(((D251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D251*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D251*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D251*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D251*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D251*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E251))-(((E251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E251*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E251*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E251*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E251*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E251*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F251))-(((F251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F251*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F251*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F251*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F251*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F251*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G251))-(((G251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G251*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G251*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G251*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G251*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G251*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H251))-(((H251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H251*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H251*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H251*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H251*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H251*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I251))-(((I251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I251*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I251*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I251*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I251*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I251*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J251))-(((J251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J251*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J251*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J251*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J251*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J251*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K251))-(((K251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K251*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K251*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K251*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K251*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K251*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L251))-(((L251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L251*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L251*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L251*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L251*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L251*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M251))-(((M251)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M251*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M251)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M251*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M251/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M251*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M251/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M251*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M251/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M251*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power poles",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+C221+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+D221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+E221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+F221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+G221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+H221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+I221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+J221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+K221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+L221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C252-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+M221+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D252))-(((D252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D252*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D252*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D252*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D252*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D252*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E252))-(((E252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E252*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E252*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E252*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E252*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E252*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F252))-(((F252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F252*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F252*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F252*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F252*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F252*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G252))-(((G252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G252*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G252*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G252*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G252*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G252*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H252))-(((H252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H252*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H252*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H252*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H252*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H252*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I252))-(((I252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I252*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I252*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I252*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I252*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I252*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J252))-(((J252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J252*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J252*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J252*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J252*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J252*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K252))-(((K252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K252*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K252*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K252*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K252*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K252*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L252))-(((L252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L252*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L252*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L252*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L252*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L252*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M252))-(((M252)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M252*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M252)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M252*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M252/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M252*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M252/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M252*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M252/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M252*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+C222+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+D222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+E222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+F222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+G222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+H222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+I222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+J222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+K222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+L222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C253-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+M222+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D253))-(((D253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D253*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D253*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D253*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D253*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D253*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E253))-(((E253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E253*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E253*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E253*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E253*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E253*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F253))-(((F253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F253*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F253*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F253*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F253*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F253*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G253))-(((G253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G253*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G253*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G253*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G253*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G253*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H253))-(((H253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H253*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H253*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H253*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H253*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H253*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I253))-(((I253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I253*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I253*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I253*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I253*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I253*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J253))-(((J253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J253*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J253*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J253*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J253*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J253*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K253))-(((K253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K253*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K253*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K253*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K253*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K253*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L253))-(((L253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L253*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L253*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L253*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L253*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L253*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M253))-(((M253)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M253*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M253)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M253*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M253/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M253*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M253/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M253*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M253/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M253*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+C223+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+D223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+E223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+F223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+G223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+H223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+I223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+J223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+K223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+L223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C254-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+M223+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D254))-(((D254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D254*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D254*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D254*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D254*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D254*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E254))-(((E254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E254*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E254*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E254*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E254*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E254*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F254))-(((F254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F254*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F254*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F254*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F254*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F254*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G254))-(((G254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G254*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G254*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G254*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G254*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G254*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H254))-(((H254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H254*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H254*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H254*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H254*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H254*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I254))-(((I254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I254*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I254*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I254*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I254*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I254*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J254))-(((J254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J254*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J254*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J254*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J254*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J254*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K254))-(((K254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K254*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K254*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K254*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K254*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K254*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L254))-(((L254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L254*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L254*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L254*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L254*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L254*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M254))-(((M254)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M254*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M254)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M254*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M254/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M254*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M254/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M254*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M254/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M254*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+C224+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+D224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+E224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+F224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+G224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+H224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+I224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+J224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+K224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+L224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C255-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+M224+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D255))-(((D255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D255*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D255*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D255*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D255*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D255*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E255))-(((E255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E255*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E255*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E255*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E255*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E255*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F255))-(((F255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F255*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F255*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F255*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F255*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F255*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G255))-(((G255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G255*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G255*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G255*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G255*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G255*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H255))-(((H255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H255*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H255*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H255*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H255*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H255*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I255))-(((I255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I255*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I255*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I255*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I255*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I255*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J255))-(((J255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J255*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J255*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J255*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J255*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J255*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K255))-(((K255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K255*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K255*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K255*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K255*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K255*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L255))-(((L255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L255*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L255*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L255*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L255*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L255*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M255))-(((M255)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M255*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M255)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M255*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M255/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M255*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M255/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M255*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M255/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M255*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+C225+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+D225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+E225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+F225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+G225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+H225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+I225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+J225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+K225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+L225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C256-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+M225+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D256))-(((D256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D256*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D256*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D256*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D256*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D256*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E256))-(((E256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E256*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E256*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E256*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E256*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E256*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F256))-(((F256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F256*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F256*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F256*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F256*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F256*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G256))-(((G256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G256*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G256*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G256*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G256*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G256*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H256))-(((H256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H256*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H256*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H256*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H256*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H256*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I256))-(((I256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I256*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I256*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I256*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I256*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I256*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J256))-(((J256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J256*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J256*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J256*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J256*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J256*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K256))-(((K256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K256*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K256*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K256*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K256*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K256*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L256))-(((L256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L256*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L256*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L256*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L256*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L256*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M256))-(((M256)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M256*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M256)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M256*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M256/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M256*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M256/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M256*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M256/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M256*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+C226+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+D226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+E226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+F226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+G226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+H226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+I226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+J226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+K226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+L226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C257-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+M226+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D257))-(((D257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D257*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D257*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D257*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D257*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D257*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E257))-(((E257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E257*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E257*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E257*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E257*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E257*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F257))-(((F257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F257*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F257*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F257*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F257*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F257*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G257))-(((G257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G257*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G257*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G257*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G257*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G257*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H257))-(((H257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H257*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H257*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H257*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H257*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H257*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I257))-(((I257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I257*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I257*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I257*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I257*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I257*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J257))-(((J257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J257*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J257*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J257*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J257*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J257*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K257))-(((K257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K257*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K257*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K257*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K257*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K257*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L257))-(((L257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L257*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L257*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L257*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L257*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L257*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M257))-(((M257)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M257*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M257)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M257*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M257/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M257*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M257/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M257*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M257/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M257*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+C227+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+D227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+E227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+F227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+G227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+H227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+I227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+J227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+K227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+L227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C258-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+M227+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D258))-(((D258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D258*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D258*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D258*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D258*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D258*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E258))-(((E258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E258*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E258*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E258*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E258*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E258*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F258))-(((F258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F258*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F258*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F258*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F258*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F258*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G258))-(((G258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G258*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G258*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G258*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G258*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G258*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H258))-(((H258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H258*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H258*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H258*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H258*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H258*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I258))-(((I258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I258*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I258*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I258*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I258*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I258*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J258))-(((J258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J258*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J258*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J258*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J258*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J258*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K258))-(((K258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K258*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K258*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K258*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K258*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K258*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L258))-(((L258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L258*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L258*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L258*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L258*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L258*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M258))-(((M258)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M258*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M258)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M258*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M258/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M258*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M258/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M258*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M258/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M258*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+C228+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+D228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+E228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+F228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+G228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+H228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+I228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+J228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+K228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+L228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C259-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+M228+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D259))-(((D259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D259*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D259*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D259*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D259*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D259*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E259))-(((E259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E259*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E259*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E259*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E259*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E259*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F259))-(((F259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F259*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F259*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F259*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F259*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F259*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G259))-(((G259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G259*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G259*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G259*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G259*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G259*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H259))-(((H259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H259*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H259*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H259*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H259*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H259*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I259))-(((I259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I259*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I259*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I259*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I259*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I259*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J259))-(((J259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J259*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J259*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J259*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J259*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J259*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K259))-(((K259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K259*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K259*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K259*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K259*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K259*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L259))-(((L259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L259*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L259*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L259*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L259*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L259*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M259))-(((M259)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M259*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M259)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M259*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M259/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M259*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M259/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M259*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M259/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M259*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+C229+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+D229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+E229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+F229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+G229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+H229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+I229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+J229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+K229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+L229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C260-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+M229+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D260))-(((D260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D260*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D260*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D260*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D260*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D260*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E260))-(((E260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E260*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E260*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E260*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E260*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E260*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F260))-(((F260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F260*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F260*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F260*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F260*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F260*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G260))-(((G260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G260*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G260*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G260*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G260*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G260*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H260))-(((H260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H260*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H260*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H260*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H260*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H260*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I260))-(((I260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I260*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I260*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I260*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I260*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I260*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J260))-(((J260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J260*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J260*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J260*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J260*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J260*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K260))-(((K260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K260*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K260*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K260*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K260*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K260*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L260))-(((L260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L260*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L260*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L260*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L260*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L260*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M260))-(((M260)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M260*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M260)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M260*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M260/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M260*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M260/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M260*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M260/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M260*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+C230+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+D230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+E230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+F230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+G230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+H230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+I230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+J230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+K230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+L230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C261-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+M230+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D261))-(((D261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D261*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D261*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D261*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D261*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D261*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E261))-(((E261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E261*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E261*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E261*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E261*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E261*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F261))-(((F261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F261*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F261*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F261*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F261*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F261*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G261))-(((G261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G261*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G261*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G261*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G261*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G261*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H261))-(((H261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H261*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H261*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H261*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H261*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H261*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I261))-(((I261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I261*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I261*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I261*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I261*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I261*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J261))-(((J261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J261*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J261*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J261*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J261*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J261*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K261))-(((K261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K261*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K261*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K261*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K261*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K261*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L261))-(((L261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L261*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L261*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L261*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L261*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L261*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M261))-(((M261)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M261*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M261)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M261*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M261/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M261*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M261/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M261*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M261/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M261*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Physical health","Life",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+C231+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+D231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+E231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+F231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+G231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+H231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+I231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+J231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+K231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+L231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C262-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+M231+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D262))-(((D262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D262*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D262*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D262*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D262*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D262*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E262))-(((E262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E262*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E262*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E262*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E262*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E262*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F262))-(((F262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F262*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F262*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F262*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F262*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F262*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G262))-(((G262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G262*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G262*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G262*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G262*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G262*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H262))-(((H262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H262*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H262*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H262*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H262*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H262*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I262))-(((I262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I262*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I262*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I262*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I262*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I262*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J262))-(((J262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J262*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J262*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J262*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J262*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J262*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K262))-(((K262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K262*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K262*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K262*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K262*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K262*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L262))-(((L262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L262*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L262*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L262*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L262*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L262*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M262))-(((M262)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M262*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M262)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M262*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M262/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M262*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M262/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M262*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M262/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M262*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O262-O198)/O198","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+C232+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+D232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+E232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+F232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+G232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+H232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+I232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+J232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+K232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+L232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C263-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+M232+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D263))-(((D263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D263*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D263*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D263*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D263*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D263*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E263))-(((E263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E263*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E263*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E263*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E263*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E263*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F263))-(((F263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F263*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F263*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F263*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F263*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F263*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G263))-(((G263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G263*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G263*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G263*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G263*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G263*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H263))-(((H263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H263*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H263*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H263*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H263*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H263*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I263))-(((I263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I263*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I263*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I263*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I263*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I263*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J263))-(((J263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J263*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J263*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J263*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J263*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J263*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K263))-(((K263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K263*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K263*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K263*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K263*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K263*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L263))-(((L263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L263*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L263*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L263*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L263*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L263*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M263))-(((M263)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M263*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M263)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M263*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M263/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M263*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M263/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M263*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M263/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M263*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+C233+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+D233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+E233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+F233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+G233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+H233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+I233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+J233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+K233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+L233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C264-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+M233+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D264))-(((D264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D264*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D264*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D264*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D264*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D264*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E264))-(((E264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E264*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E264*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E264*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E264*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E264*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F264))-(((F264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F264*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F264*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F264*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F264*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F264*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G264))-(((G264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G264*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G264*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G264*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G264*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G264*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H264))-(((H264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H264*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H264*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H264*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H264*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H264*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I264))-(((I264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I264*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I264*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I264*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I264*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I264*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J264))-(((J264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J264*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J264*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J264*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J264*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J264*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K264))-(((K264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K264*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K264*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K264*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K264*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K264*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L264))-(((L264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L264*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L264*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L264*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L264*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L264*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M264))-(((M264)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M264*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M264)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M264*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M264/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M264*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M264/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M264*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M264/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M264*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+C234+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+D234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+E234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+F234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+G234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+H234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+I234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+J234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+K234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+L234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C265-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+M234+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D265))-(((D265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D265*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D265*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D265*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D265*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D265*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E265))-(((E265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E265*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E265*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E265*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E265*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E265*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F265))-(((F265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F265*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F265*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F265*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F265*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F265*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G265))-(((G265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G265*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G265*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G265*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G265*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G265*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H265))-(((H265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H265*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H265*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H265*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H265*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H265*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I265))-(((I265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I265*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I265*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I265*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I265*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I265*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J265))-(((J265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J265*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J265*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J265*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J265*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J265*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K265))-(((K265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K265*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K265*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K265*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K265*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K265*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L265))-(((L265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L265*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L265*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L265*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L265*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L265*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M265))-(((M265)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M265*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M265)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M265*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M265/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M265*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M265/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M265*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M265/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M265*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+C235+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+D235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+E235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+F235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+G235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+H235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+I235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+J235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+K235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+L235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C266-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+M235+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D266))-(((D266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D266*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D266*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D266*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D266*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D266*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E266))-(((E266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E266*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E266*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E266*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E266*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E266*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F266))-(((F266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F266*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F266*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F266*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F266*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F266*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G266))-(((G266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G266*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G266*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G266*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G266*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G266*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H266))-(((H266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H266*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H266*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H266*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H266*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H266*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I266))-(((I266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I266*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I266*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I266*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I266*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I266*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J266))-(((J266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J266*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J266*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J266*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J266*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J266*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K266))-(((K266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K266*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K266*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K266*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K266*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K266*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L266))-(((L266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L266*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L266*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L266*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L266*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L266*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M266))-(((M266)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M266*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M266)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M266*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M266/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M266*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M266/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M266*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M266/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M266*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+C236+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+D236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+E236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+F236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+G236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+H236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+I236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+J236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+K236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+L236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C267-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+M236+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D267))-(((D267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D267*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D267*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D267*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D267*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D267*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E267))-(((E267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E267*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E267*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E267*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E267*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E267*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F267))-(((F267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F267*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F267*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F267*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F267*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F267*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G267))-(((G267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G267*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G267*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G267*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G267*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G267*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H267))-(((H267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H267*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H267*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H267*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H267*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H267*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I267))-(((I267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I267*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I267*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I267*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I267*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I267*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J267))-(((J267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J267*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J267*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J267*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J267*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J267*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K267))-(((K267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K267*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K267*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K267*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K267*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K267*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L267))-(((L267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L267*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L267*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L267*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L267*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L267*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M267))-(((M267)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M267*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M267)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M267*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M267/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M267*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M267/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M267*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M267/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M267*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+C237+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+D237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+E237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+F237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+G237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+H237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+I237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+J237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+K237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+L237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C268-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+M237+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D268))-(((D268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D268*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D268*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D268*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D268*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D268*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E268))-(((E268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E268*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E268*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E268*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E268*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E268*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F268))-(((F268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F268*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F268*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F268*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F268*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F268*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G268))-(((G268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G268*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G268*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G268*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G268*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G268*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H268))-(((H268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H268*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H268*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H268*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H268*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H268*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I268))-(((I268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I268*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I268*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I268*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I268*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I268*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J268))-(((J268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J268*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J268*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J268*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J268*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J268*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K268))-(((K268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K268*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K268*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K268*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K268*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K268*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L268))-(((L268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L268*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L268*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L268*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L268*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L268*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M268))-(((M268)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M268*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M268)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M268*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M268/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M268*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M268/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M268*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M268/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M268*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O268-O204)/O204","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+C238+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+D238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+E238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+F238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+G238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+H238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+I238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+J238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+K238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+L238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C269-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+M238+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D269))-(((D269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D269*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D269*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D269*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D269*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D269*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E269))-(((E269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E269*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E269*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E269*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E269*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E269*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F269))-(((F269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F269*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F269*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F269*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F269*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F269*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G269))-(((G269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G269*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G269*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G269*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G269*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G269*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H269))-(((H269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H269*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H269*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H269*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H269*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H269*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I269))-(((I269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I269*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I269*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I269*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I269*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I269*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J269))-(((J269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J269*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J269*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J269*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J269*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J269*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K269))-(((K269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K269*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K269*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K269*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K269*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K269*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L269))-(((L269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L269*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L269*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L269*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L269*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L269*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M269))-(((M269)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M269*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M269)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M269*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M269/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M269*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M269/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M269*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M269/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M269*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+C239+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+D239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+E239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+F239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+G239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+H239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+I239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+J239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+K239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+L239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C270-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+M239+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D270))-(((D270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D270*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D270*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D270*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D270*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D270*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E270))-(((E270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E270*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E270*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E270*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E270*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E270*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F270))-(((F270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F270*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F270*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F270*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F270*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F270*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G270))-(((G270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G270*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G270*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G270*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G270*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G270*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H270))-(((H270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H270*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H270*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H270*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H270*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H270*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I270))-(((I270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I270*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I270*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I270*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I270*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I270*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J270))-(((J270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J270*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J270*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J270*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J270*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J270*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K270))-(((K270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K270*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K270*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K270*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K270*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K270*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L270))-(((L270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L270*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L270*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L270*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L270*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L270*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M270))-(((M270)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M270*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M270)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M270*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M270/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M270*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M270/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M270*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M270/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M270*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+C240+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+D240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+E240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+F240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+G240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+H240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+I240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+J240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+K240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+L240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C271-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+M240+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D271))-(((D271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D271*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D271*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D271*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D271*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D271*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E271))-(((E271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E271*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E271*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E271*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E271*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E271*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F271))-(((F271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F271*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F271*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F271*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F271*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F271*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G271))-(((G271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G271*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G271*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G271*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G271*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G271*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H271))-(((H271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H271*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H271*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H271*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H271*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H271*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I271))-(((I271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I271*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I271*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I271*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I271*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I271*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J271))-(((J271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J271*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J271*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J271*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J271*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J271*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K271))-(((K271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K271*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K271*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K271*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K271*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K271*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L271))-(((L271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L271*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L271*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L271*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L271*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L271*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M271))-(((M271)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M271*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M271)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M271*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M271/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M271*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M271/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M271*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M271/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M271*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+C241+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+D241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+E241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+F241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+G241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+H241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+I241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+J241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+K241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+L241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C272-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+M241+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D272))-(((D272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D272*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D272*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D272*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D272*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D272*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E272))-(((E272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E272*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E272*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E272*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E272*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E272*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F272))-(((F272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F272*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F272*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F272*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F272*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F272*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G272))-(((G272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G272*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G272*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G272*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G272*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G272*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H272))-(((H272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H272*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H272*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H272*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H272*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H272*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I272))-(((I272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I272*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I272*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I272*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I272*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I272*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J272))-(((J272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J272*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J272*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J272*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J272*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J272*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K272))-(((K272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K272*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K272*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K272*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K272*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K272*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L272))-(((L272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L272*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L272*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L272*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L272*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L272*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M272))-(((M272)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M272*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M272)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M272*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M272/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M272*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M272/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M272*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M272/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M272*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+C242","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+D242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+E242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+F242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+G242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+H242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+I242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+J242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+K242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+L242)","v":0},{"$f":"$C273-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+M242)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D273))-(((D273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D273*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D273*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D273*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D273*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D273*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E273))-(((E273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E273*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E273*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E273*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E273*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E273*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F273))-(((F273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F273*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F273*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F273*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F273*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F273*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G273))-(((G273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G273*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G273*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G273*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G273*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G273*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H273))-(((H273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H273*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H273*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H273*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H273*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H273*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I273))-(((I273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I273*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I273*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I273*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I273*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I273*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J273))-(((J273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J273*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J273*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J273*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J273*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J273*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K273))-(((K273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K273*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K273*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K273*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K273*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K273*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L273))-(((L273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L273*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L273*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L273*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L273*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L273*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M273))-(((M273)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M273*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M273)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M273*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M273/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M273*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M273/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M273*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M273/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M273*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[]
[null,"Decrease in Value by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5},"when estimated AAD per asset in counterfactual is increased by a factor of",null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$13)","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$13)","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$14)","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$14)","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$15)","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$15)","v":0}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$16)","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$16)","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$17)","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$17)","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$18)","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$18)","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$19)","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$19)","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$20)","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$20)","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$21)","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$21)","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$22)","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$22)","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O23)","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P23)","v":0}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O24)","v":0},{"$f":"'Effect Mitigation'!$F$24*'Sensitivity analysis'!$I$216*Values!$D$38*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P24)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O25)","v":0},{"$f":"'Effect Mitigation'!$F$25*'Sensitivity analysis'!$I$216*Values!$D$40*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P25)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O26)","v":0},{"$f":"'Effect Mitigation'!$F$26*'Sensitivity analysis'!$I$216*Values!$D$42*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P26)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O27)","v":0},{"$f":"'Effect Mitigation'!$F$27*'Sensitivity analysis'!$I$216*Values!$D$44*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P27)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$28*'Sensitivity analysis'!$I$216*Values!$D$46*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P28)","v":0}]
["Physical health","Life",{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$29)","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$29)","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$30)","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$30)","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O$31)","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P$31)","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O32)","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P32)","v":0}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O33)","v":0},{"$f":"'Effect Mitigation'!$F$33*'Sensitivity analysis'!$I$216*Values!$D$61*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P33)","v":0}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O34)","v":0},{"$f":"'Effect Mitigation'!$F$34*'Sensitivity analysis'!$I$216*Values!$D$63*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P34)","v":0}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O35)","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$65*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P35)","v":0}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O36)","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$67*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P36)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O37)","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$69*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P37)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O38)","v":0},{"$f":"'Effect Mitigation'!$F$38*'Sensitivity analysis'!$I$216*Values!$D$71*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P38)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O39)","v":0},{"$f":"'Effect Mitigation'!$F$39*'Sensitivity analysis'!$I$216*Values!$D$73*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P39)","v":0}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$40*'Sensitivity analysis'!$I$216*Values!$D$75*(1-'Sensitivity analysis'!$G$11)*(1-'Effect Mitigation'!P40)","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Buildings","Residential",{"$f":"C279+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C310-(D279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C310-(E279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C310-(F279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C310-(G279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C310-(H279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C310-(I279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C310-(J279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C310-(K279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C310-(L279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C310-(M279+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D310))-(((D310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D310*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D310*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D310*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D310*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D310*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E310))-(((E310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E310*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E310*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E310*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E310*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E310*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F310))-(((F310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F310*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F310*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F310*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F310*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F310*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G310))-(((G310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G310*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G310*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G310*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G310*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G310*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H310))-(((H310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H310*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H310*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H310*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H310*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H310*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I310))-(((I310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I310*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I310*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I310*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I310*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I310*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J310))-(((J310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J310*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J310*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J310*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J310*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J310*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K310))-(((K310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K310*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K310*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K310*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K310*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K310*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L310))-(((L310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L310*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L310*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L310*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L310*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L310*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M310))-(((M310)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M310*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M310)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M310*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M310/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M310*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M310/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M310*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M310/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M310*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O310-O182)/O182","v":{"$error":"#REF!"}},{"$f":"(P310-P182)/P182","v":{"$error":"#REF!"}},{"$f":"(Q310-Q182)/Q182","v":{"$error":"#REF!"}},{"$f":"(R310-R182)/R182","v":{"$error":"#REF!"}},{"$f":"(S310-S182)/S182","v":{"$error":"#REF!"}},{"$f":"(T310-T182)/T182","v":{"$error":"#REF!"}},{"$f":"(U310-U182)/U182","v":{"$error":"#REF!"}},{"$f":"(V310-V182)/V182","v":{"$error":"#REF!"}},{"$f":"(W310-W182)/W182","v":{"$error":"#REF!"}},{"$f":"(X310-X182)/X182","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!F13*Values!D16+C280+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+D280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+E280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+F280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+G280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+H280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+I280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+J280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+K280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+L280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C311-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+M280+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D311))-(((D311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D311*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D311*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D311*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D311*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D311*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E311))-(((E311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E311*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E311*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E311*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E311*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E311*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F311))-(((F311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F311*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F311*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F311*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F311*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F311*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G311))-(((G311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G311*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G311*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G311*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G311*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G311*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H311))-(((H311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H311*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H311*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H311*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H311*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H311*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I311))-(((I311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I311*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I311*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I311*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I311*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I311*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J311))-(((J311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J311*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J311*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J311*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J311*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J311*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K311))-(((K311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K311*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K311*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K311*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K311*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K311*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L311))-(((L311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L311*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L311*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L311*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L311*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L311*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M311))-(((M311)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M311*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M311)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M311*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M311/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M311*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M311/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M311*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M311/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M311*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Industrial",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+C281+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+D281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+E281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+F281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+G281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+H281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+I281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+J281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+K281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+L281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C312-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+M281+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D312))-(((D312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D312*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D312*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D312*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D312*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D312*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E312))-(((E312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E312*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E312*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E312*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E312*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E312*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F312))-(((F312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F312*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F312*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F312*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F312*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F312*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G312))-(((G312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G312*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G312*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G312*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G312*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G312*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H312))-(((H312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H312*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H312*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H312*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H312*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H312*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I312))-(((I312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I312*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I312*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I312*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I312*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I312*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J312))-(((J312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J312*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J312*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J312*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J312*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J312*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K312))-(((K312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K312*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K312*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K312*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K312*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K312*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L312))-(((L312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L312*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L312*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L312*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L312*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L312*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M312))-(((M312)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M312*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M312)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M312*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M312/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M312*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M312/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M312*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M312/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M312*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Infrastructure","Bridges",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+C282+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+D282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+E282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+F282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+G282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+H282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+I282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+J282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+K282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+L282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C313-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+M282+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D313))-(((D313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D313*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D313*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D313*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D313*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D313*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E313))-(((E313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E313*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E313*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E313*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E313*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E313*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F313))-(((F313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F313*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F313*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F313*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F313*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F313*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G313))-(((G313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G313*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G313*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G313*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G313*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G313*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H313))-(((H313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H313*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H313*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H313*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H313*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H313*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I313))-(((I313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I313*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I313*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I313*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I313*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I313*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J313))-(((J313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J313*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J313*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J313*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J313*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J313*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K313))-(((K313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K313*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K313*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K313*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K313*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K313*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L313))-(((L313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L313*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L313*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L313*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L313*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L313*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M313))-(((M313)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M313*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M313)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M313*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M313/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M313*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M313/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M313*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M313/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M313*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rail",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+C283+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+D283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+E283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+F283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+G283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+H283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+I283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+J283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+K283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+L283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C314-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+M283+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D314))-(((D314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D314*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D314*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D314*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D314*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D314*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E314))-(((E314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E314*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E314*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E314*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E314*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E314*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F314))-(((F314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F314*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F314*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F314*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F314*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F314*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G314))-(((G314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G314*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G314*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G314*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G314*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G314*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H314))-(((H314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H314*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H314*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H314*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H314*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H314*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I314))-(((I314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I314*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I314*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I314*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I314*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I314*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J314))-(((J314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J314*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J314*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J314*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J314*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J314*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K314))-(((K314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K314*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K314*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K314*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K314*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K314*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L314))-(((L314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L314*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L314*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L314*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L314*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L314*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M314))-(((M314)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M314*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M314)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M314*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M314/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M314*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M314/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M314*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M314/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M314*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power lines",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+C284+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+D284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+E284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+F284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+G284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+H284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+I284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+J284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+K284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+L284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C315-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+M284+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D315))-(((D315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D315*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D315*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D315*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D315*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D315*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E315))-(((E315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E315*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E315*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E315*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E315*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E315*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F315))-(((F315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F315*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F315*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F315*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F315*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F315*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G315))-(((G315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G315*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G315*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G315*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G315*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G315*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H315))-(((H315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H315*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H315*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H315*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H315*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H315*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I315))-(((I315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I315*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I315*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I315*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I315*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I315*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J315))-(((J315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J315*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J315*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J315*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J315*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J315*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K315))-(((K315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K315*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K315*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K315*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K315*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K315*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L315))-(((L315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L315*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L315*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L315*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L315*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L315*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M315))-(((M315)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M315*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M315)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M315*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M315/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M315*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M315/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M315*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M315/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M315*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power poles",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+C285+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+D285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+E285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+F285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+G285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+H285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+I285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+J285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+K285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+L285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C316-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+M285+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D316))-(((D316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D316*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D316*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D316*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D316*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D316*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E316))-(((E316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E316*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E316*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E316*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E316*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E316*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F316))-(((F316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F316*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F316*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F316*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F316*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F316*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G316))-(((G316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G316*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G316*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G316*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G316*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G316*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H316))-(((H316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H316*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H316*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H316*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H316*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H316*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I316))-(((I316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I316*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I316*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I316*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I316*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I316*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J316))-(((J316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J316*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J316*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J316*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J316*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J316*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K316))-(((K316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K316*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K316*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K316*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K316*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K316*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L316))-(((L316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L316*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L316*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L316*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L316*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L316*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M316))-(((M316)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M316*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M316)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M316*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M316/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M316*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M316/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M316*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M316/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M316*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+C286+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+D286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+E286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+F286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+G286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+H286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+I286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+J286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+K286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+L286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C317-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+M286+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D317))-(((D317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D317*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D317*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D317*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D317*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D317*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E317))-(((E317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E317*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E317*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E317*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E317*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E317*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F317))-(((F317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F317*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F317*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F317*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F317*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F317*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G317))-(((G317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G317*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G317*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G317*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G317*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G317*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H317))-(((H317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H317*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H317*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H317*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H317*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H317*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I317))-(((I317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I317*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I317*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I317*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I317*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I317*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J317))-(((J317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J317*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J317*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J317*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J317*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J317*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K317))-(((K317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K317*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K317*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K317*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K317*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K317*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L317))-(((L317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L317*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L317*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L317*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L317*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L317*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M317))-(((M317)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M317*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M317)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M317*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M317/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M317*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M317/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M317*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M317/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M317*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+C287+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+D287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+E287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+F287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+G287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+H287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+I287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+J287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+K287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+L287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C318-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+M287+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D318))-(((D318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D318*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D318*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D318*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D318*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D318*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E318))-(((E318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E318*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E318*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E318*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E318*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E318*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F318))-(((F318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F318*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F318*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F318*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F318*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F318*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G318))-(((G318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G318*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G318*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G318*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G318*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G318*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H318))-(((H318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H318*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H318*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H318*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H318*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H318*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I318))-(((I318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I318*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I318*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I318*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I318*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I318*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J318))-(((J318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J318*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J318*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J318*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J318*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J318*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K318))-(((K318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K318*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K318*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K318*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K318*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K318*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L318))-(((L318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L318*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L318*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L318*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L318*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L318*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M318))-(((M318)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M318*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M318)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M318*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M318/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M318*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M318/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M318*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M318/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M318*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+C288+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+D288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+E288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+F288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+G288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+H288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+I288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+J288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+K288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+L288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C319-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+M288+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D319))-(((D319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D319*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D319*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D319*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D319*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D319*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E319))-(((E319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E319*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E319*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E319*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E319*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E319*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F319))-(((F319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F319*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F319*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F319*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F319*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F319*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G319))-(((G319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G319*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G319*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G319*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G319*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G319*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H319))-(((H319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H319*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H319*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H319*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H319*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H319*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I319))-(((I319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I319*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I319*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I319*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I319*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I319*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J319))-(((J319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J319*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J319*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J319*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J319*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J319*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K319))-(((K319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K319*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K319*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K319*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K319*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K319*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L319))-(((L319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L319*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L319*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L319*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L319*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L319*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M319))-(((M319)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M319*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M319)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M319*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M319/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M319*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M319/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M319*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M319/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M319*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+C289+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+D289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+E289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+F289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+G289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+H289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+I289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+J289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+K289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+L289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C320-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+M289+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D320))-(((D320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D320*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D320*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D320*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D320*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D320*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E320))-(((E320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E320*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E320*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E320*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E320*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E320*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F320))-(((F320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F320*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F320*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F320*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F320*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F320*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G320))-(((G320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G320*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G320*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G320*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G320*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G320*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H320))-(((H320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H320*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H320*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H320*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H320*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H320*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I320))-(((I320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I320*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I320*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I320*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I320*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I320*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J320))-(((J320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J320*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J320*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J320*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J320*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J320*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K320))-(((K320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K320*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K320*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K320*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K320*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K320*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L320))-(((L320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L320*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L320*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L320*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L320*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L320*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M320))-(((M320)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M320*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M320)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M320*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M320/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M320*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M320/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M320*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M320/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M320*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other market values",{"$f":"'Effect Mitigation'!$D$24","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+C290+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+D290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+E290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+F290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+G290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+H290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+I290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+J290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+K290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+L290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C321-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+M290+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D321))-(((D321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D321*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D321*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D321*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D321*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D321*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E321))-(((E321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E321*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E321*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E321*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E321*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E321*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F321))-(((F321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F321*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F321*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F321*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F321*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F321*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G321))-(((G321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G321*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G321*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G321*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G321*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G321*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H321))-(((H321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H321*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H321*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H321*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H321*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H321*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I321))-(((I321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I321*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I321*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I321*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I321*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I321*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J321))-(((J321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J321*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J321*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J321*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J321*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J321*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K321))-(((K321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K321*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K321*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K321*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K321*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K321*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L321))-(((L321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L321*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L321*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L321*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L321*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L321*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M321))-(((M321)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M321*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M321)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M321*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M321/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M321*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M321/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M321*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M321/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M321*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$25","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+C291+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+D291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+E291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+F291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+G291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+H291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+I291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+J291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+K291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+L291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C322-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+M291+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D322))-(((D322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D322*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D322*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D322*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D322*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D322*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E322))-(((E322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E322*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E322*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E322*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E322*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E322*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F322))-(((F322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F322*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F322*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F322*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F322*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F322*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G322))-(((G322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G322*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G322*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G322*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G322*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G322*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H322))-(((H322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H322*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H322*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H322*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H322*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H322*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I322))-(((I322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I322*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I322*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I322*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I322*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I322*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J322))-(((J322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J322*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J322*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J322*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J322*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J322*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K322))-(((K322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K322*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K322*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K322*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K322*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K322*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L322))-(((L322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L322*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L322*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L322*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L322*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L322*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M322))-(((M322)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M322*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M322)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M322*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M322/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M322*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M322/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M322*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M322/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M322*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$26","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+C292+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+D292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+E292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+F292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+G292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+H292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+I292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+J292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+K292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+L292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C323-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+M292+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D323))-(((D323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D323*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D323*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D323*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D323*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D323*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E323))-(((E323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E323*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E323*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E323*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E323*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E323*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F323))-(((F323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F323*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F323*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F323*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F323*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F323*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G323))-(((G323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G323*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G323*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G323*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G323*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G323*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H323))-(((H323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H323*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H323*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H323*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H323*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H323*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I323))-(((I323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I323*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I323*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I323*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I323*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I323*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J323))-(((J323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J323*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J323*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J323*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J323*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J323*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K323))-(((K323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K323*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K323*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K323*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K323*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K323*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L323))-(((L323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L323*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L323*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L323*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L323*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L323*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M323))-(((M323)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M323*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M323)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M323*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M323/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M323*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M323/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M323*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M323/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M323*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$27","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+C293+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+D293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+E293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+F293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+G293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+H293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+I293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+J293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+K293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+L293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C324-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+M293+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D324))-(((D324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D324*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D324*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D324*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D324*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D324*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E324))-(((E324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E324*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E324*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E324*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E324*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E324*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F324))-(((F324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F324*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F324*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F324*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F324*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F324*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G324))-(((G324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G324*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G324*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G324*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G324*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G324*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H324))-(((H324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H324*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H324*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H324*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H324*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H324*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I324))-(((I324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I324*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I324*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I324*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I324*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I324*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J324))-(((J324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J324*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J324*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J324*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J324*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J324*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K324))-(((K324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K324*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K324*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K324*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K324*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K324*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L324))-(((L324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L324*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L324*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L324*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L324*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L324*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M324))-(((M324)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M324*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M324)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M324*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M324/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M324*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M324/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M324*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M324/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M324*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$28","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+C294+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+D294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+E294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+F294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+G294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+H294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+I294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+J294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+K294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+L294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C325-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+M294+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D325))-(((D325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D325*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D325*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D325*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D325*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D325*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E325))-(((E325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E325*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E325*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E325*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E325*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E325*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F325))-(((F325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F325*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F325*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F325*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F325*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F325*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G325))-(((G325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G325*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G325*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G325*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G325*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G325*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H325))-(((H325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H325*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H325*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H325*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H325*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H325*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I325))-(((I325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I325*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I325*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I325*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I325*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I325*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J325))-(((J325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J325*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J325*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J325*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J325*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J325*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K325))-(((K325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K325*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K325*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K325*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K325*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K325*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L325))-(((L325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L325*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L325*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L325*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L325*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L325*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M325))-(((M325)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M325*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M325)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M325*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M325/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M325*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M325/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M325*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M325/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M325*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Physical health","Life",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+C295+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+D295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+E295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+F295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+G295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+H295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+I295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+J295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+K295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+L295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C326-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+M295+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D326))-(((D326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D326*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D326*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D326*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D326*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D326*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E326))-(((E326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E326*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E326*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E326*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E326*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E326*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F326))-(((F326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F326*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F326*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F326*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F326*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F326*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G326))-(((G326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G326*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G326*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G326*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G326*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G326*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H326))-(((H326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H326*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H326*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H326*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H326*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H326*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I326))-(((I326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I326*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I326*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I326*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I326*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I326*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J326))-(((J326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J326*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J326*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J326*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J326*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J326*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K326))-(((K326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K326*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K326*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K326*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K326*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K326*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L326))-(((L326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L326*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L326*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L326*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L326*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L326*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M326))-(((M326)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M326*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M326)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M326*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M326/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M326*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M326/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M326*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M326/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M326*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O326-O198)/O198","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+C296+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+D296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+E296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+F296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+G296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+H296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+I296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+J296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+K296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+L296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C327-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+M296+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D327))-(((D327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D327*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D327*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D327*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D327*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D327*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E327))-(((E327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E327*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E327*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E327*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E327*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E327*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F327))-(((F327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F327*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F327*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F327*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F327*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F327*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G327))-(((G327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G327*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G327*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G327*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G327*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G327*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H327))-(((H327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H327*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H327*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H327*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H327*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H327*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I327))-(((I327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I327*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I327*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I327*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I327*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I327*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J327))-(((J327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J327*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J327*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J327*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J327*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J327*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K327))-(((K327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K327*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K327*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K327*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K327*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K327*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L327))-(((L327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L327*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L327*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L327*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L327*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L327*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M327))-(((M327)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M327*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M327)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M327*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M327/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M327*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M327/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M327*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M327/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M327*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+C297+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+D297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+E297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+F297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+G297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+H297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+I297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+J297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+K297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+L297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C328-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+M297+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D328))-(((D328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D328*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D328*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D328*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D328*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D328*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E328))-(((E328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E328*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E328*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E328*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E328*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E328*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F328))-(((F328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F328*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F328*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F328*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F328*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F328*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G328))-(((G328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G328*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G328*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G328*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G328*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G328*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H328))-(((H328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H328*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H328*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H328*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H328*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H328*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I328))-(((I328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I328*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I328*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I328*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I328*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I328*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J328))-(((J328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J328*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J328*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J328*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J328*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J328*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K328))-(((K328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K328*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K328*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K328*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K328*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K328*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L328))-(((L328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L328*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L328*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L328*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L328*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L328*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M328))-(((M328)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M328*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M328)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M328*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M328/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M328*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M328/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M328*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M328/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M328*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+C298+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+D298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+E298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+F298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+G298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+H298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+I298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+J298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+K298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+L298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C329-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+M298+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D329))-(((D329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D329*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D329*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D329*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D329*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D329*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E329))-(((E329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E329*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E329*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E329*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E329*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E329*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F329))-(((F329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F329*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F329*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F329*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F329*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F329*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G329))-(((G329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G329*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G329*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G329*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G329*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G329*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H329))-(((H329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H329*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H329*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H329*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H329*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H329*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I329))-(((I329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I329*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I329*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I329*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I329*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I329*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J329))-(((J329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J329*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J329*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J329*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J329*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J329*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K329))-(((K329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K329*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K329*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K329*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K329*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K329*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L329))-(((L329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L329*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L329*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L329*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L329*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L329*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M329))-(((M329)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M329*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M329)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M329*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M329/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M329*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M329/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M329*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M329/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M329*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Social","Social disruption",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+C299+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+D299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+E299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+F299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+G299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+H299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+I299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+J299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+K299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+L299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C330-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+M299+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D330))-(((D330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D330*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D330*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D330*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D330*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D330*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E330))-(((E330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E330*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E330*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E330*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E330*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E330*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F330))-(((F330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F330*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F330*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F330*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F330*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F330*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G330))-(((G330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G330*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G330*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G330*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G330*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G330*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H330))-(((H330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H330*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H330*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H330*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H330*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H330*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I330))-(((I330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I330*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I330*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I330*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I330*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I330*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J330))-(((J330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J330*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J330*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J330*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J330*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J330*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K330))-(((K330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K330*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K330*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K330*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K330*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K330*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L330))-(((L330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L330*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L330*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L330*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L330*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L330*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M330))-(((M330)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M330*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M330)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M330*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M330/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M330*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M330/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M330*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M330/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M330*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,"Unable to return",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+C300+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+D300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+E300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+F300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+G300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+H300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+I300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+J300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+K300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+L300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C331-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+M300+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D331))-(((D331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D331*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D331*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D331*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D331*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D331*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E331))-(((E331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E331*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E331*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E331*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E331*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E331*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F331))-(((F331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F331*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F331*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F331*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F331*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F331*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G331))-(((G331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G331*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G331*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G331*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G331*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G331*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H331))-(((H331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H331*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H331*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H331*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H331*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H331*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I331))-(((I331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I331*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I331*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I331*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I331*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I331*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J331))-(((J331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J331*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J331*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J331*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J331*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J331*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K331))-(((K331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K331*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K331*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K331*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K331*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K331*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L331))-(((L331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L331*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L331*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L331*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L331*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L331*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M331))-(((M331)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M331*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M331)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M331*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M331/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M331*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M331/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M331*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M331/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M331*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
["Environment","Native vegetation",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+C301+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+D301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+E301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+F301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+G301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+H301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+I301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+J301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+K301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+L301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C332-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+M301+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D332))-(((D332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D332*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D332*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D332*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D332*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D332*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E332))-(((E332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E332*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E332*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E332*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E332*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E332*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F332))-(((F332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F332*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F332*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F332*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F332*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F332*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G332))-(((G332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G332*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G332*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G332*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G332*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G332*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H332))-(((H332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H332*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H332*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H332*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H332*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H332*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I332))-(((I332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I332*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I332*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I332*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I332*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I332*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J332))-(((J332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J332*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J332*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J332*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J332*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J332*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K332))-(((K332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K332*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K332*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K332*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K332*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K332*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L332))-(((L332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L332*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L332*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L332*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L332*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L332*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M332))-(((M332)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M332*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M332)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M332*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M332/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M332*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M332/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M332*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M332/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M332*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O332-O204)/O204","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other NMV",{"$f":"'Effect Mitigation'!$D$36","v":"Item 1"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+C302+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+D302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+E302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+F302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+G302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+H302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+I302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+J302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+K302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+L302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C333-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+M302+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D333))-(((D333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D333*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D333*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D333*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D333*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D333*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E333))-(((E333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E333*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E333*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E333*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E333*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E333*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F333))-(((F333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F333*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F333*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F333*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F333*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F333*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G333))-(((G333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G333*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G333*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G333*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G333*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G333*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H333))-(((H333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H333*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H333*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H333*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H333*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H333*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I333))-(((I333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I333*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I333*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I333*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I333*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I333*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J333))-(((J333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J333*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J333*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J333*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J333*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J333*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K333))-(((K333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K333*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K333*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K333*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K333*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K333*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L333))-(((L333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L333*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L333*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L333*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L333*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L333*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M333))-(((M333)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M333*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M333)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M333*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M333/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M333*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M333/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M333*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M333/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M333*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Effect Mitigation'!$D$37","v":"Item 2"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+C303+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+D303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+E303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+F303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+G303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+H303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+I303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+J303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+K303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+L303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C334-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+M303+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D334))-(((D334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D334*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D334*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D334*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D334*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D334*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E334))-(((E334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E334*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E334*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E334*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E334*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E334*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F334))-(((F334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F334*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F334*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F334*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F334*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F334*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G334))-(((G334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G334*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G334*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G334*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G334*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G334*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H334))-(((H334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H334*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H334*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H334*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H334*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H334*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I334))-(((I334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I334*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I334*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I334*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I334*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I334*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J334))-(((J334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J334*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J334*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J334*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J334*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J334*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K334))-(((K334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K334*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K334*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K334*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K334*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K334*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L334))-(((L334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L334*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L334*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L334*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L334*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L334*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M334))-(((M334)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M334*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M334)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M334*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M334/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M334*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M334/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M334*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M334/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M334*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Effect Mitigation'!$D$38","v":"Item 3"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+C304+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+D304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+E304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+F304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+G304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+H304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+I304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+J304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+K304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+L304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C335-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+M304+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D335))-(((D335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D335*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D335*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D335*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D335*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D335*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E335))-(((E335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E335*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E335*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E335*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E335*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E335*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F335))-(((F335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F335*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F335*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F335*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F335*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F335*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G335))-(((G335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G335*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G335*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G335*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G335*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G335*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H335))-(((H335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H335*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H335*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H335*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H335*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H335*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I335))-(((I335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I335*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I335*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I335*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I335*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I335*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J335))-(((J335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J335*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J335*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J335*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J335*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J335*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K335))-(((K335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K335*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K335*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K335*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K335*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K335*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L335))-(((L335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L335*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L335*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L335*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L335*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L335*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M335))-(((M335)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M335*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M335)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M335*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M335/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M335*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M335/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M335*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M335/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M335*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$39","v":"Item 4"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+C305+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+D305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+E305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+F305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+G305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+H305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+I305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+J305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+K305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+L305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40))","v":0},{"$f":"$C336-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+M305+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D336))-(((D336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D336*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D336*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D336*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D336*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D336*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E336))-(((E336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E336*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E336*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E336*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E336*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E336*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F336))-(((F336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F336*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F336*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F336*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F336*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F336*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G336))-(((G336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G336*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G336*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G336*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G336*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G336*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H336))-(((H336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H336*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H336*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H336*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H336*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H336*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I336))-(((I336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I336*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I336*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I336*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I336*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I336*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J336))-(((J336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J336*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J336*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J336*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J336*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J336*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K336))-(((K336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K336*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K336*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K336*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K336*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K336*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L336))-(((L336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L336*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L336*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L336*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L336*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L336*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M336))-(((M336)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M336*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M336)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M336*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M336/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M336*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M336/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M336*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M336/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M336*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[null,{"$f":"'Effect Mitigation'!$D$40","v":"Item 5"},{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+C306","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+D306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+E306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+F306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+G306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+H306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+I306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+J306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+K306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+L306)","v":0},{"$f":"$C337-('Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+M306)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D337))-(((D337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D337*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D337*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D337*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D337*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D337*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E337))-(((E337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E337*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E337*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E337*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E337*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E337*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F337))-(((F337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F337*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F337*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F337*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F337*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F337*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G337))-(((G337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G337*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G337*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G337*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G337*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G337*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H337))-(((H337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H337*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H337*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H337*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H337*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H337*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I337))-(((I337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I337*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I337*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I337*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I337*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I337*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J337))-(((J337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J337*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J337*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J337*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J337*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J337*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K337))-(((K337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K337*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K337*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K337*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K337*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K337*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L337))-(((L337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L337*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L337*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L337*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L337*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L337*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M337))-(((M337)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M337*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M337)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M337*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M337/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M337*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M337/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M337*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M337/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M337*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Increase in Effect of Mitigation by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5},"when estimated AAD per asset in counterfactual is increased by a factor of",null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Human health","Life",{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!G$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!H$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!I$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!J$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!K$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!L$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!M$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!N$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!O$29*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!P$29*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!G$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!H$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!I$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!J$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!K$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!L$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!M$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!N$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!O$30*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!P$30*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!G$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!H$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!I$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!J$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!K$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!L$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!M$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!N$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!O$31*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!P$31*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!G$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!H$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!I$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!J$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!K$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!L$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!M$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!N$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!O$32*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!P$32*(1+'Sensitivity analysis'!$G$11)))","v":0}]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!G$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!H$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!I$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!J$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!K$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!L$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!M$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!N$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!O$13*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!P$13*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!G$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!H$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!I$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!J$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!K$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!L$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!M$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!N$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!O$14*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!P$14*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!G$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!H$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!I$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!J$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!K$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!L$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!M$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!N$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!O$15*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!P$15*(1+'Sensitivity analysis'!$G$11)))","v":0}]
["Infrastructure","Roads (bridges)",{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!G$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!H$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!I$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!J$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!K$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!L$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!M$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!N$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!O$16*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!P$16*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!G$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!H$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!I$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!J$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!K$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!L$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!M$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!N$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!O$17*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!P$17*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!G$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!H$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!I$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!J$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!K$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!L$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!M$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!N$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!O$18*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!P$18*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!G$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!H$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!I$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!J$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!K$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!L$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!M$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!N$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!O$19*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!P$19*(1+'Sensitivity analysis'!$G$11)))","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!G$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!H$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!I$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!J$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!K$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!L$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!M$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!N$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!O$20*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!P$20*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!G$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!H$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!I$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!J$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!K$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!L$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!M$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!N$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!O$21*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!P$21*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!G$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!H$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!I$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!J$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!K$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!L$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!M$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!N$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!O$22*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!P$22*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!G$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!H$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!I$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!J$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!K$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!L$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!M$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!N$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!O$23*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!P$23*(1+'Sensitivity analysis'!$G$11)))","v":0}]
["Environment","Threatened species",{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!G$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!H$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!I$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!J$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!K$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!L$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!M$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!N$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!O$37*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!P$37*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Native vegetation",{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!G$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!H$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!I$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!J$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!K$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!L$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!M$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!N$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!O$35*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!P$35*(1+'Sensitivity analysis'!$G$11)))","v":0}]
["Other","Water catchments",{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!G$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!H$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!I$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!J$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!K$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!L$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!M$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!N$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!O$36*(1+'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!P$36*(1+'Sensitivity analysis'!$G$11)))","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Human health","Life",{"$f":"C351+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C372-(D351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C372-(E351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C372-(F351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C372-(G351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C372-(H351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C372-(I351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C372-(J351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C372-(K351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C372-(L351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C372-(M351+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D372))-(((D372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D372*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D372*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D372*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D372*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D372*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E372))-(((E372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E372*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E372*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E372*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E372*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E372*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F372))-(((F372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F372*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F372*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F372*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F372*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F372*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G372))-(((G372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G372*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G372*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G372*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G372*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G372*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H372))-(((H372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H372*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H372*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H372*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H372*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H372*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I372))-(((I372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I372*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I372*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I372*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I372*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I372*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J372))-(((J372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J372*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J372*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J372*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J372*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J372*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K372))-(((K372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K372*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K372*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K372*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K372*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K372*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L372))-(((L372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L372*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L372*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L372*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L372*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L372*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M372))-(((M372)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M372*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M372)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M372*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M372/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M372*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M372/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M372*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M372/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M372*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O372-O198)/O198","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+C352+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+D352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+E352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+F352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+G352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+H352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+I352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+J352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+K352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+L352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C373-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+M352+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D373))-(((D373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D373*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D373*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D373*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D373*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D373*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E373))-(((E373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E373*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E373*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E373*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E373*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E373*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F373))-(((F373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F373*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F373*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F373*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F373*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F373*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G373))-(((G373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G373*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G373*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G373*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G373*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G373*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H373))-(((H373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H373*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H373*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H373*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H373*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H373*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I373))-(((I373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I373*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I373*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I373*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I373*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I373*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J373))-(((J373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J373*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J373*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J373*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J373*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J373*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K373))-(((K373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K373*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K373*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K373*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K373*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K373*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L373))-(((L373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L373*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L373*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L373*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L373*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L373*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M373))-(((M373)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M373*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M373)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M373*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M373/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M373*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M373/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M373*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M373/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M373*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+C353+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+D353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+E353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+F353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+G353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+H353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+I353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+J353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+K353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+L353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C374-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+M353+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D374))-(((D374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D374*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D374*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D374*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D374*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D374*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E374))-(((E374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E374*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E374*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E374*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E374*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E374*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F374))-(((F374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F374*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F374*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F374*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F374*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F374*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G374))-(((G374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G374*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G374*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G374*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G374*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G374*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H374))-(((H374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H374*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H374*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H374*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H374*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H374*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I374))-(((I374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I374*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I374*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I374*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I374*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I374*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J374))-(((J374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J374*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J374*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J374*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J374*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J374*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K374))-(((K374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K374*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K374*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K374*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K374*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K374*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L374))-(((L374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L374*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L374*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L374*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L374*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L374*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M374))-(((M374)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M374*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M374)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M374*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M374/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M374*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M374/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M374*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M374/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M374*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+C354+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+D354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+E354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+F354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+G354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+H354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+I354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+J354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+K354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+L354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C375-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+M354+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D375))-(((D375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D375*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D375*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D375*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D375*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D375*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E375))-(((E375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E375*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E375*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E375*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E375*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E375*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F375))-(((F375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F375*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F375*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F375*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F375*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F375*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G375))-(((G375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G375*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G375*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G375*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G375*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G375*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H375))-(((H375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H375*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H375*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H375*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H375*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H375*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I375))-(((I375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I375*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I375*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I375*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I375*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I375*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J375))-(((J375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J375*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J375*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J375*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J375*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J375*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K375))-(((K375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K375*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K375*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K375*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K375*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K375*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L375))-(((L375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L375*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L375*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L375*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L375*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L375*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M375))-(((M375)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M375*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M375)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M375*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M375/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M375*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M375/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M375*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M375/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M375*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+C355+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+D355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+E355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+F355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+G355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+H355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+I355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+J355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+K355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+L355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C376-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+M355+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D376))-(((D376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D376*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D376*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D376*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D376*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D376*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E376))-(((E376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E376*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E376*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E376*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E376*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E376*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F376))-(((F376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F376*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F376*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F376*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F376*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F376*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G376))-(((G376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G376*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G376*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G376*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G376*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G376*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H376))-(((H376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H376*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H376*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H376*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H376*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H376*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I376))-(((I376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I376*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I376*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I376*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I376*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I376*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J376))-(((J376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J376*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J376*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J376*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J376*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J376*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K376))-(((K376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K376*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K376*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K376*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K376*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K376*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L376))-(((L376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L376*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L376*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L376*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L376*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L376*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M376))-(((M376)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M376*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M376)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M376*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M376/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M376*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M376/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M376*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M376/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M376*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O376-O182)/O182","v":{"$error":"#REF!"}},{"$f":"(P376-P182)/P182","v":{"$error":"#REF!"}},{"$f":"(Q376-Q182)/Q182","v":{"$error":"#REF!"}},{"$f":"(R376-R182)/R182","v":{"$error":"#REF!"}},{"$f":"(S376-S182)/S182","v":{"$error":"#REF!"}},{"$f":"(T376-T182)/T182","v":{"$error":"#REF!"}},{"$f":"(U376-U182)/U182","v":{"$error":"#REF!"}},{"$f":"(V376-V182)/V182","v":{"$error":"#REF!"}},{"$f":"(W376-W182)/W182","v":{"$error":"#REF!"}},{"$f":"(X376-X182)/X182","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+C356+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+D356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+E356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+F356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+G356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+H356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+I356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+J356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+K356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+L356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C377-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+M356+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D377))-(((D377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D377*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D377*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D377*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D377*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D377*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E377))-(((E377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E377*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E377*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E377*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E377*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E377*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F377))-(((F377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F377*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F377*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F377*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F377*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F377*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G377))-(((G377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G377*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G377*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G377*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G377*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G377*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H377))-(((H377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H377*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H377*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H377*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H377*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H377*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I377))-(((I377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I377*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I377*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I377*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I377*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I377*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J377))-(((J377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J377*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J377*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J377*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J377*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J377*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K377))-(((K377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K377*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K377*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K377*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K377*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K377*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L377))-(((L377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L377*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L377*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L377*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L377*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L377*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M377))-(((M377)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M377*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M377)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M377*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M377/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M377*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M377/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M377*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M377/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M377*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+C357+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+D357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+E357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+F357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+G357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+H357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+I357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+J357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+K357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+L357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C378-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+M357+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D378))-(((D378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D378*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D378*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D378*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D378*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D378*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E378))-(((E378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E378*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E378*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E378*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E378*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E378*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F378))-(((F378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F378*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F378*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F378*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F378*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F378*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G378))-(((G378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G378*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G378*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G378*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G378*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G378*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H378))-(((H378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H378*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H378*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H378*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H378*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H378*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I378))-(((I378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I378*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I378*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I378*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I378*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I378*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J378))-(((J378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J378*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J378*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J378*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J378*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J378*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K378))-(((K378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K378*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K378*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K378*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K378*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K378*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L378))-(((L378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L378*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L378*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L378*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L378*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L378*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M378))-(((M378)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M378*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M378)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M378*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M378/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M378*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M378/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M378*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M378/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M378*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Infrastructure","Roads (bridges)",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+C358+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+D358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+E358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+F358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+G358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+H358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+I358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+J358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+K358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+L358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C379-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+M358+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D379))-(((D379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D379*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D379*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D379*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D379*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D379*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E379))-(((E379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E379*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E379*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E379*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E379*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E379*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F379))-(((F379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F379*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F379*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F379*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F379*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F379*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G379))-(((G379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G379*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G379*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G379*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G379*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G379*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H379))-(((H379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H379*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H379*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H379*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H379*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H379*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I379))-(((I379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I379*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I379*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I379*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I379*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I379*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J379))-(((J379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J379*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J379*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J379*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J379*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J379*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K379))-(((K379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K379*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K379*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K379*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K379*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K379*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L379))-(((L379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L379*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L379*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L379*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L379*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L379*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M379))-(((M379)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M379*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M379)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M379*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M379/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M379*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M379/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M379*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M379/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M379*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+C359+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+D359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+E359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+F359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+G359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+H359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+I359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+J359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+K359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+L359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C380-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+M359+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D380))-(((D380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D380*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D380*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D380*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D380*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D380*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E380))-(((E380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E380*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E380*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E380*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E380*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E380*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F380))-(((F380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F380*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F380*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F380*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F380*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F380*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G380))-(((G380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G380*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G380*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G380*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G380*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G380*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H380))-(((H380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H380*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H380*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H380*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H380*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H380*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I380))-(((I380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I380*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I380*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I380*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I380*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I380*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J380))-(((J380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J380*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J380*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J380*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J380*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J380*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K380))-(((K380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K380*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K380*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K380*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K380*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K380*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L380))-(((L380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L380*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L380*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L380*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L380*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L380*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M380))-(((M380)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M380*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M380)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M380*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M380/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M380*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M380/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M380*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M380/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M380*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+C360+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+D360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+E360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+F360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+G360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+H360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+I360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+J360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+K360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+L360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C381-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+M360+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D381))-(((D381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D381*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D381*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D381*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D381*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D381*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E381))-(((E381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E381*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E381*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E381*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E381*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E381*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F381))-(((F381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F381*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F381*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F381*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F381*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F381*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G381))-(((G381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G381*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G381*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G381*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G381*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G381*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H381))-(((H381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H381*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H381*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H381*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H381*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H381*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I381))-(((I381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I381*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I381*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I381*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I381*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I381*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J381))-(((J381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J381*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J381*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J381*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J381*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J381*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K381))-(((K381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K381*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K381*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K381*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K381*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K381*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L381))-(((L381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L381*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L381*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L381*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L381*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L381*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M381))-(((M381)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M381*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M381)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M381*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M381/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M381*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M381/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M381*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M381/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M381*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+C361+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+D361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+E361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+F361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+G361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+H361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+I361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+J361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+K361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+L361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C382-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+M361+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D382))-(((D382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D382*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D382*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D382*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D382*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D382*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E382))-(((E382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E382*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E382*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E382*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E382*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E382*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F382))-(((F382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F382*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F382*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F382*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F382*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F382*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G382))-(((G382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G382*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G382*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G382*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G382*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G382*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H382))-(((H382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H382*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H382*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H382*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H382*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H382*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I382))-(((I382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I382*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I382*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I382*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I382*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I382*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J382))-(((J382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J382*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J382*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J382*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J382*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J382*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K382))-(((K382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K382*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K382*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K382*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K382*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K382*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L382))-(((L382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L382*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L382*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L382*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L382*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L382*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M382))-(((M382)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M382*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M382)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M382*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M382/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M382*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M382/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M382*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M382/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M382*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+C362+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+D362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+E362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+F362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+G362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+H362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+I362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+J362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+K362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+L362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C383-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+M362+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D383))-(((D383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D383*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D383*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D383*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D383*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D383*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E383))-(((E383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E383*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E383*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E383*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E383*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E383*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F383))-(((F383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F383*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F383*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F383*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F383*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F383*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G383))-(((G383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G383*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G383*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G383*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G383*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G383*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H383))-(((H383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H383*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H383*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H383*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H383*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H383*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I383))-(((I383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I383*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I383*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I383*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I383*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I383*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J383))-(((J383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J383*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J383*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J383*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J383*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J383*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K383))-(((K383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K383*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K383*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K383*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K383*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K383*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L383))-(((L383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L383*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L383*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L383*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L383*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L383*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M383))-(((M383)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M383*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M383)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M383*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M383/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M383*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M383/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M383*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M383/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M383*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+C363+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+D363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+E363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+F363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+G363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+H363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+I363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+J363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+K363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+L363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C384-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+M363+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D384))-(((D384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D384*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D384*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D384*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D384*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D384*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E384))-(((E384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E384*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E384*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E384*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E384*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E384*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F384))-(((F384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F384*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F384*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F384*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F384*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F384*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G384))-(((G384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G384*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G384*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G384*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G384*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G384*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H384))-(((H384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H384*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H384*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H384*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H384*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H384*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I384))-(((I384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I384*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I384*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I384*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I384*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I384*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J384))-(((J384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J384*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J384*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J384*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J384*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J384*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K384))-(((K384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K384*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K384*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K384*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K384*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K384*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L384))-(((L384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L384*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L384*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L384*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L384*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L384*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M384))-(((M384)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M384*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M384)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M384*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M384/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M384*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M384/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M384*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M384/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M384*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+C364+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+D364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+E364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+F364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+G364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+H364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+I364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+J364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+K364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+L364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C385-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+M364+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D385))-(((D385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D385*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D385*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D385*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D385*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D385*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E385))-(((E385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E385*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E385*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E385*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E385*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E385*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F385))-(((F385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F385*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F385*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F385*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F385*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F385*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G385))-(((G385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G385*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G385*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G385*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G385*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G385*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H385))-(((H385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H385*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H385*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H385*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H385*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H385*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I385))-(((I385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I385*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I385*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I385*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I385*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I385*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J385))-(((J385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J385*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J385*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J385*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J385*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J385*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K385))-(((K385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K385*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K385*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K385*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K385*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K385*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L385))-(((L385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L385*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L385*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L385*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L385*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L385*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M385))-(((M385)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M385*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M385)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M385*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M385/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M385*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M385/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M385*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M385/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M385*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+C365+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+D365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+E365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+F365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+G365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+H365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+I365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+J365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+K365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+L365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C386-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+M365+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D386))-(((D386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D386*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D386*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D386*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D386*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D386*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E386))-(((E386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E386*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E386*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E386*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E386*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E386*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F386))-(((F386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F386*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F386*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F386*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F386*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F386*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G386))-(((G386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G386*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G386*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G386*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G386*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G386*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H386))-(((H386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H386*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H386*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H386*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H386*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H386*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I386))-(((I386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I386*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I386*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I386*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I386*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I386*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J386))-(((J386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J386*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J386*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J386*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J386*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J386*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K386))-(((K386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K386*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K386*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K386*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K386*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K386*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L386))-(((L386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L386*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L386*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L386*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L386*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L386*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M386))-(((M386)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M386*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M386)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M386*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M386/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M386*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M386/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M386*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M386/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M386*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Environment","Threatened species",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+C366+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+D366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+E366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+F366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+G366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+H366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+I366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+J366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+K366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+L366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C387-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+M366+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D387))-(((D387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D387*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D387*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D387*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D387*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D387*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E387))-(((E387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E387*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E387*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E387*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E387*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E387*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F387))-(((F387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F387*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F387*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F387*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F387*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F387*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G387))-(((G387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G387*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G387*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G387*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G387*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G387*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H387))-(((H387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H387*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H387*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H387*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H387*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H387*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I387))-(((I387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I387*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I387*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I387*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I387*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I387*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J387))-(((J387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J387*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J387*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J387*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J387*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J387*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K387))-(((K387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K387*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K387*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K387*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K387*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K387*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L387))-(((L387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L387*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L387*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L387*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L387*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L387*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M387))-(((M387)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M387*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M387)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M387*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M387/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M387*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M387/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M387*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M387/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M387*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O387-O206)/O206","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Native vegetation",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+C367+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+D367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+E367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+F367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+G367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+H367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+I367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+J367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+K367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+L367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C388-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+M367+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D388))-(((D388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D388*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D388*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D388*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D388*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D388*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E388))-(((E388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E388*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E388*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E388*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E388*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E388*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F388))-(((F388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F388*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F388*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F388*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F388*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F388*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G388))-(((G388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G388*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G388*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G388*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G388*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G388*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H388))-(((H388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H388*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H388*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H388*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H388*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H388*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I388))-(((I388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I388*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I388*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I388*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I388*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I388*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J388))-(((J388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J388*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J388*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J388*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J388*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J388*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K388))-(((K388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K388*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K388*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K388*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K388*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K388*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L388))-(((L388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L388*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L388*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L388*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L388*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L388*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M388))-(((M388)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M388*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M388)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M388*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M388/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M388*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M388/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M388*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M388/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M388*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O388-O204)/O204","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other","Water catchments",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+C368","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+D368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+E368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+F368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+G368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+H368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+I368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+J368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+K368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+L368)","v":0},{"$f":"$C389-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+M368)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D389))-(((D389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D389*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D389*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D389*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D389*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D389*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E389))-(((E389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E389*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E389*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E389*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E389*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E389*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F389))-(((F389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F389*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F389*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F389*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F389*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F389*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G389))-(((G389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G389*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G389*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G389*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G389*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G389*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H389))-(((H389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H389*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H389*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H389*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H389*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H389*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I389))-(((I389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I389*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I389*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I389*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I389*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I389*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J389))-(((J389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J389*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J389*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J389*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J389*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J389*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K389))-(((K389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K389*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K389*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K389*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K389*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K389*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L389))-(((L389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L389*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L389*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L389*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L389*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L389*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M389))-(((M389)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M389*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M389)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M389*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M389/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M389*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M389/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M389*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M389/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M389*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,"Decrease in Effect of Mitigation by",{"$f":"'Sensitivity analysis'!$G$11","v":0.5},"when estimated AAD per asset in counterfactual is increased by a factor of",null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[null,null,"Average annual losses (with and without mitigation)"]
["Type","Asset","Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Human health","Life",{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!G$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!H$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!I$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!J$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!K$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!L$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!M$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!N$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!O$29*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$29*'Sensitivity analysis'!$I$216*Values!$D$53*(1-('Effect Mitigation'!P$29*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!G$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!H$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!I$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!J$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!K$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!L$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!M$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!N$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!O$30*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$30*'Sensitivity analysis'!$I$216*Values!$D$55*(1-('Effect Mitigation'!P$30*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!G$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!H$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!I$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!J$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!K$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!L$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!M$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!N$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!O$31*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$31*'Sensitivity analysis'!$I$216*Values!$D$57*(1-('Effect Mitigation'!P$31*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!G$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!H$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!I$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!J$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!K$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!L$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!M$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!N$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!O$32*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$32*'Sensitivity analysis'!$I$216*Values!$D$59*(1-('Effect Mitigation'!P$32*(1-'Sensitivity analysis'!$G$11)))","v":0}]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!G$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!H$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!I$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!J$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!K$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!L$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!M$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!N$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!O$13*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$13*'Sensitivity analysis'!$I$216*Values!$D$16*(1-('Effect Mitigation'!P$13*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!G$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!H$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!I$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!J$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!K$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!L$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!M$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!N$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!O$14*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$14*'Sensitivity analysis'!$I$216*Values!$D$18*(1-('Effect Mitigation'!P$14*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!G$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!H$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!I$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!J$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!K$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!L$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!M$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!N$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!O$15*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$15*'Sensitivity analysis'!$I$216*Values!$D$20*(1-('Effect Mitigation'!P$15*(1-'Sensitivity analysis'!$G$11)))","v":0}]
["Infrastructure","Roads (bridges)",{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!G$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!H$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!I$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!J$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!K$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!L$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!M$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!N$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!O$16*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$16*'Sensitivity analysis'!$I$216*Values!$D$22*(1-('Effect Mitigation'!P$16*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!G$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!H$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!I$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!J$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!K$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!L$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!M$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!N$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!O$17*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$17*'Sensitivity analysis'!$I$216*Values!$D$24*(1-('Effect Mitigation'!P$17*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!G$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!H$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!I$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!J$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!K$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!L$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!M$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!N$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!O$18*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$18*'Sensitivity analysis'!$I$216*Values!$D$26*(1-('Effect Mitigation'!P$18*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!G$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!H$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!I$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!J$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!K$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!L$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!M$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!N$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!O$19*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$19*'Sensitivity analysis'!$I$216*Values!$D$28*(1-('Effect Mitigation'!P$19*(1-'Sensitivity analysis'!$G$11)))","v":0}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!G$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!H$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!I$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!J$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!K$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!L$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!M$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!N$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!O$20*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$20*'Sensitivity analysis'!$I$216*Values!$D$30*(1-('Effect Mitigation'!P$20*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!G$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!H$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!I$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!J$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!K$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!L$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!M$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!N$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!O$21*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$21*'Sensitivity analysis'!$I$216*Values!$D$32*(1-('Effect Mitigation'!P$21*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!G$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!H$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!I$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!J$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!K$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!L$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!M$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!N$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!O$22*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$22*'Sensitivity analysis'!$I$216*Values!$D$34*(1-('Effect Mitigation'!P$22*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!G$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!H$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!I$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!J$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!K$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!L$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!M$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!N$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!O$23*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$23*'Sensitivity analysis'!$I$216*Values!$D$36*(1-('Effect Mitigation'!P$23*(1-'Sensitivity analysis'!$G$11)))","v":0}]
["Environment","Threatened species",{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!G$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!H$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!I$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!J$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!K$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!L$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!M$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!N$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!O$37*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$37*'Sensitivity analysis'!$I$216*Values!$D$61*(1-('Effect Mitigation'!P$37*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[null,"Native vegetation",{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!G$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!H$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!I$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!J$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!K$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!L$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!M$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!N$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!O$35*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$35*'Sensitivity analysis'!$I$216*Values!$D$63*(1-('Effect Mitigation'!P$35*(1-'Sensitivity analysis'!$G$11)))","v":0}]
["Other","Water catchments",{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!G$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!H$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!I$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!J$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!K$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!L$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!M$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!N$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!O$36*(1-'Sensitivity analysis'!$G$11)))","v":0},{"$f":"'Effect Mitigation'!$F$36*'Sensitivity analysis'!$I$216*Values!$D$65*(1-('Effect Mitigation'!P$36*(1-'Sensitivity analysis'!$G$11)))","v":0}]
[]
[null,null,null,"Average Annual Benefits [Total] (when only one value is changed at at time)",null,null,null,null,null,null,null,null,null,null,"NPV",null,null,null,null,null,null,null,null,null,null,"Percentage change in NPV"]
["Type","Asset","Baseline AAD (with OAT changes)","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10",null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
["Human health","Life",{"$f":"C397+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C418-(D397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C418-(E397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C418-(F397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C418-(G397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C418-(H397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C418-(I397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C418-(J397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C418-(K397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C418-(L397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C418-(M397+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D418))-(((D418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D418*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D418*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D418*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D418*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D418*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E418))-(((E418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E418*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E418*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E418*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E418*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E418*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F418))-(((F418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F418*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F418*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F418*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F418*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F418*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G418))-(((G418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G418*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G418*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G418*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G418*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G418*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H418))-(((H418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H418*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H418*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H418*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H418*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H418*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I418))-(((I418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I418*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I418*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I418*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I418*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I418*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J418))-(((J418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J418*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J418*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J418*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J418*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J418*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K418))-(((K418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K418*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K418*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K418*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K418*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K418*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L418))-(((L418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L418*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L418*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L418*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L418*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L418*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M418))-(((M418)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M418*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M418)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M418*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M418/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M418*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M418/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M418*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M418/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M418*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O418-O198)/O198","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Minor injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+C398+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+D398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+E398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+F398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+G398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+H398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+I398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+J398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+K398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+L398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C419-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+M398+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D419))-(((D419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D419*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D419*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D419*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D419*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D419*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E419))-(((E419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E419*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E419*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E419*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E419*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E419*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F419))-(((F419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F419*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F419*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F419*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F419*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F419*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G419))-(((G419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G419*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G419*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G419*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G419*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G419*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H419))-(((H419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H419*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H419*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H419*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H419*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H419*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I419))-(((I419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I419*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I419*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I419*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I419*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I419*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J419))-(((J419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J419*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J419*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J419*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J419*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J419*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K419))-(((K419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K419*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K419*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K419*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K419*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K419*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L419))-(((L419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L419*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L419*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L419*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L419*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L419*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M419))-(((M419)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M419*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M419)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M419*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M419/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M419*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M419/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M419*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M419/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M419*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Hospitalised injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+C399+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+D399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+E399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+F399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+G399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+H399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+I399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+J399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+K399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+L399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C420-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+M399+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D420))-(((D420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D420*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D420*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D420*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D420*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D420*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E420))-(((E420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E420*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E420*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E420*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E420*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E420*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F420))-(((F420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F420*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F420*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F420*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F420*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F420*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G420))-(((G420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G420*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G420*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G420*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G420*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G420*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H420))-(((H420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H420*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H420*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H420*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H420*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H420*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I420))-(((I420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I420*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I420*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I420*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I420*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I420*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J420))-(((J420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J420*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J420*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J420*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J420*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J420*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K420))-(((K420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K420*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K420*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K420*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K420*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K420*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L420))-(((L420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L420*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L420*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L420*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L420*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L420*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M420))-(((M420)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M420*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M420)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M420*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M420/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M420*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M420/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M420*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M420/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M420*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Serious injury",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+C400+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+D400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+E400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+F400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+G400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+H400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+I400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+J400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+K400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+L400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C421-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+M400+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D421))-(((D421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D421*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D421*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D421*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D421*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D421*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E421))-(((E421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E421*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E421*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E421*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E421*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E421*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F421))-(((F421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F421*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F421*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F421*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F421*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F421*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G421))-(((G421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G421*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G421*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G421*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G421*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G421*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H421))-(((H421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H421*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H421*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H421*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H421*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H421*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I421))-(((I421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I421*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I421*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I421*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I421*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I421*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J421))-(((J421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J421*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J421*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J421*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J421*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J421*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K421))-(((K421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K421*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K421*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K421*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K421*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K421*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L421))-(((L421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L421*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L421*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L421*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L421*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L421*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M421))-(((M421)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M421*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M421)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M421*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M421/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M421*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M421/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M421*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M421/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M421*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Buildings","Residential",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+C401+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+D401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+E401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+F401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+G401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+H401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+I401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+J401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+K401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+L401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C422-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+M401+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D422))-(((D422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D422*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D422*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D422*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D422*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D422*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E422))-(((E422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E422*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E422*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E422*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E422*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E422*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F422))-(((F422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F422*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F422*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F422*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F422*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F422*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G422))-(((G422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G422*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G422*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G422*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G422*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G422*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H422))-(((H422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H422*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H422*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H422*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H422*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H422*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I422))-(((I422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I422*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I422*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I422*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I422*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I422*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J422))-(((J422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J422*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J422*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J422*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J422*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J422*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K422))-(((K422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K422*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K422*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K422*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K422*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K422*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L422))-(((L422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L422*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L422*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L422*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L422*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L422*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M422))-(((M422)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M422*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M422)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M422*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M422/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M422*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M422/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M422*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M422/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M422*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O422-O182)/O182","v":{"$error":"#REF!"}},{"$f":"(P422-P182)/P182","v":{"$error":"#REF!"}},{"$f":"(Q422-Q182)/Q182","v":{"$error":"#REF!"}},{"$f":"(R422-R182)/R182","v":{"$error":"#REF!"}},{"$f":"(S422-S182)/S182","v":{"$error":"#REF!"}},{"$f":"(T422-T182)/T182","v":{"$error":"#REF!"}},{"$f":"(U422-U182)/U182","v":{"$error":"#REF!"}},{"$f":"(V422-V182)/V182","v":{"$error":"#REF!"}},{"$f":"(W422-W182)/W182","v":{"$error":"#REF!"}},{"$f":"(X422-X182)/X182","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+C402+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+D402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+E402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+F402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+G402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+H402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+I402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+J402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+K402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+L402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C423-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+M402+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D423))-(((D423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D423*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D423*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D423*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D423*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D423*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E423))-(((E423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E423*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E423*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E423*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E423*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E423*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F423))-(((F423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F423*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F423*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F423*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F423*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F423*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G423))-(((G423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G423*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G423*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G423*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G423*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G423*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H423))-(((H423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H423*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H423*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H423*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H423*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H423*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I423))-(((I423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I423*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I423*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I423*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I423*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I423*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J423))-(((J423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J423*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J423*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J423*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J423*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J423*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K423))-(((K423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K423*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K423*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K423*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K423*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K423*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L423))-(((L423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L423*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L423*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L423*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L423*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L423*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M423))-(((M423)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M423*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M423)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M423*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M423/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M423*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M423/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M423*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M423/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M423*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Industrial",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+C403+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+D403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+E403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+F403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+G403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+H403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+I403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+J403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+K403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+L403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C424-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+M403+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D424))-(((D424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D424*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D424*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D424*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D424*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D424*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E424))-(((E424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E424*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E424*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E424*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E424*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E424*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F424))-(((F424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F424*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F424*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F424*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F424*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F424*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G424))-(((G424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G424*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G424*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G424*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G424*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G424*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H424))-(((H424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H424*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H424*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H424*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H424*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H424*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I424))-(((I424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I424*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I424*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I424*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I424*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I424*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J424))-(((J424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J424*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J424*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J424*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J424*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J424*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K424))-(((K424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K424*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K424*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K424*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K424*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K424*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L424))-(((L424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L424*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L424*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L424*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L424*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L424*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M424))-(((M424)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M424*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M424)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M424*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M424/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M424*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M424/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M424*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M424/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M424*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Infrastructure","Roads (bridges)",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+C404+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+D404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+E404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+F404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+G404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+H404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+I404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+J404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+K404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+L404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C425-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+M404+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D425))-(((D425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D425*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D425*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D425*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D425*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D425*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E425))-(((E425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E425*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E425*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E425*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E425*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E425*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F425))-(((F425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F425*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F425*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F425*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F425*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F425*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G425))-(((G425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G425*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G425*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G425*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G425*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G425*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H425))-(((H425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H425*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H425*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H425*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H425*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H425*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I425))-(((I425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I425*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I425*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I425*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I425*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I425*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J425))-(((J425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J425*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J425*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J425*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J425*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J425*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K425))-(((K425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K425*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K425*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K425*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K425*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K425*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L425))-(((L425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L425*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L425*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L425*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L425*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L425*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M425))-(((M425)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M425*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M425)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M425*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M425/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M425*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M425/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M425*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M425/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M425*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Rail",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+C405+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+D405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+E405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+F405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+G405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+H405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+I405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+J405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+K405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+L405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C426-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+M405+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D426))-(((D426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D426*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D426*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D426*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D426*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D426*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E426))-(((E426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E426*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E426*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E426*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E426*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E426*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F426))-(((F426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F426*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F426*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F426*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F426*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F426*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G426))-(((G426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G426*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G426*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G426*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G426*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G426*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H426))-(((H426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H426*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H426*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H426*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H426*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H426*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I426))-(((I426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I426*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I426*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I426*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I426*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I426*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J426))-(((J426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J426*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J426*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J426*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J426*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J426*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K426))-(((K426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K426*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K426*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K426*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K426*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K426*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L426))-(((L426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L426*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L426*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L426*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L426*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L426*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M426))-(((M426)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M426*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M426)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M426*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M426/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M426*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M426/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M426*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M426/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M426*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power lines",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+C406+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+D406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+E406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+F406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+G406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+H406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+I406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+J406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+K406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+L406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C427-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+M406+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D427))-(((D427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D427*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D427*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D427*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D427*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D427*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E427))-(((E427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E427*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E427*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E427*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E427*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E427*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F427))-(((F427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F427*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F427*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F427*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F427*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F427*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G427))-(((G427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G427*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G427*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G427*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G427*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G427*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H427))-(((H427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H427*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H427*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H427*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H427*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H427*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I427))-(((I427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I427*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I427*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I427*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I427*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I427*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J427))-(((J427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J427*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J427*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J427*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J427*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J427*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K427))-(((K427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K427*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K427*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K427*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K427*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K427*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L427))-(((L427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L427*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L427*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L427*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L427*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L427*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M427))-(((M427)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M427*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M427)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M427*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M427/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M427*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M427/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M427*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M427/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M427*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Power poles",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+C407+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+D407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+E407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+F407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+G407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+H407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+I407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+J407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+K407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+L407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C428-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+M407+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D428))-(((D428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D428*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D428*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D428*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D428*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D428*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E428))-(((E428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E428*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E428*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E428*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E428*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E428*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F428))-(((F428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F428*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F428*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F428*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F428*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F428*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G428))-(((G428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G428*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G428*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G428*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G428*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G428*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H428))-(((H428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H428*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H428*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H428*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H428*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H428*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I428))-(((I428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I428*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I428*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I428*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I428*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I428*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J428))-(((J428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J428*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J428*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J428*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J428*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J428*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K428))-(((K428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K428*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K428*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K428*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K428*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K428*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L428))-(((L428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L428*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L428*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L428*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L428*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L428*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M428))-(((M428)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M428*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M428)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M428*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M428/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M428*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M428/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M428*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M428/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M428*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Agriculture","Horticulture",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+C408+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+D408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+E408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+F408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+G408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+H408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+I408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+J408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+K408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+L408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C429-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+M408+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D429))-(((D429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D429*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D429*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D429*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D429*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D429*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E429))-(((E429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E429*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E429*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E429*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E429*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E429*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F429))-(((F429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F429*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F429*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F429*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F429*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F429*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G429))-(((G429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G429*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G429*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G429*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G429*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G429*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H429))-(((H429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H429*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H429*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H429*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H429*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H429*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I429))-(((I429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I429*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I429*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I429*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I429*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I429*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J429))-(((J429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J429*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J429*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J429*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J429*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J429*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K429))-(((K429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K429*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K429*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K429*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K429*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K429*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L429))-(((L429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L429*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L429*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L429*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L429*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L429*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M429))-(((M429)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M429*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M429)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M429*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M429/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M429*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M429/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M429*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M429/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M429*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Grazing and cropping",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+C409+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+D409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+E409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+F409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+G409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+H409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+I409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+J409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+K409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+L409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C430-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+M409+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D430))-(((D430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D430*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D430*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D430*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D430*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D430*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E430))-(((E430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E430*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E430*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E430*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E430*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E430*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F430))-(((F430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F430*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F430*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F430*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F430*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F430*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G430))-(((G430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G430*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G430*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G430*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G430*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G430*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H430))-(((H430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H430*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H430*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H430*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H430*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H430*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I430))-(((I430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I430*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I430*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I430*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I430*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I430*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J430))-(((J430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J430*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J430*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J430*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J430*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J430*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K430))-(((K430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K430*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K430*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K430*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K430*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K430*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L430))-(((L430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L430*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L430*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L430*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L430*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L430*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M430))-(((M430)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M430*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M430)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M430*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M430/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M430*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M430/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M430*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M430/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M430*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Vineyards",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+C410+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+D410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+E410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+F410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+G410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+H410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+I410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+J410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+K410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+L410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C431-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+M410+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D431))-(((D431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D431*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D431*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D431*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D431*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D431*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E431))-(((E431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E431*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E431*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E431*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E431*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E431*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F431))-(((F431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F431*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F431*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F431*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F431*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F431*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G431))-(((G431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G431*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G431*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G431*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G431*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G431*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H431))-(((H431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H431*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H431*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H431*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H431*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H431*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I431))-(((I431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I431*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I431*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I431*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I431*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I431*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J431))-(((J431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J431*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J431*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J431*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J431*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J431*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K431))-(((K431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K431*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K431*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K431*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K431*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K431*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L431))-(((L431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L431*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L431*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L431*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L431*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L431*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M431))-(((M431)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M431*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M431)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M431*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M431/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M431*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M431/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M431*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M431/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M431*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Plantation forestry",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+C411+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+D411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+E411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+F411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+G411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+H411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+I411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+J411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+K411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+L411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C432-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+M411+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D432))-(((D432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D432*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D432*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D432*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D432*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D432*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E432))-(((E432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E432*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E432*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E432*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E432*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E432*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F432))-(((F432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F432*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F432*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F432*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F432*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F432*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G432))-(((G432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G432*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G432*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G432*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G432*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G432*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H432))-(((H432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H432*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H432*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H432*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H432*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H432*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I432))-(((I432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I432*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I432*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I432*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I432*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I432*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J432))-(((J432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J432*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J432*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J432*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J432*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J432*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K432))-(((K432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K432*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K432*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K432*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K432*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K432*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L432))-(((L432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L432*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L432*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L432*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L432*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L432*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M432))-(((M432)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M432*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M432)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M432*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M432/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M432*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M432/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M432*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M432/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M432*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Environment","Threatened species",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+C412+'Effect Mitigation'!$F$35*Values!$D$63+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+D412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+E412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+F412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+G412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+H412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+I412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+J412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+K412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+L412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C433-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+M412+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D433))-(((D433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D433*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D433*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D433*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D433*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D433*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E433))-(((E433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E433*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E433*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E433*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E433*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E433*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F433))-(((F433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F433*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F433*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F433*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F433*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F433*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G433))-(((G433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G433*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G433*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G433*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G433*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G433*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H433))-(((H433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H433*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H433*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H433*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H433*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H433*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I433))-(((I433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I433*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I433*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I433*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I433*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I433*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J433))-(((J433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J433*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J433*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J433*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J433*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J433*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K433))-(((K433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K433*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K433*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K433*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K433*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K433*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L433))-(((L433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L433*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L433*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L433*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L433*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L433*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M433))-(((M433)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M433*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M433)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M433*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M433/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M433*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M433/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M433*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M433/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M433*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O433-O206)/O206","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Native vegetation",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+C413+'Effect Mitigation'!$F$36*Values!$D$65","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+D413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!G$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+E413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!H$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+F413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!I$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+G413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!J$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+H413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!K$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+I413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!L$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+J413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!M$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+K413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!N$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+L413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!O$36))","v":0},{"$f":"$C434-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+M413+'Effect Mitigation'!$F$36*Values!$D$65*(1-'Effect Mitigation'!P$36))","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D434))-(((D434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D434*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D434*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D434*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D434*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D434*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E434))-(((E434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E434*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E434*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E434*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E434*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E434*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F434))-(((F434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F434*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F434*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F434*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F434*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F434*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G434))-(((G434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G434*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G434*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G434*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G434*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G434*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H434))-(((H434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H434*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H434*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H434*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H434*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H434*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I434))-(((I434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I434*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I434*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I434*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I434*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I434*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J434))-(((J434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J434*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J434*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J434*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J434*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J434*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K434))-(((K434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K434*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K434*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K434*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K434*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K434*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L434))-(((L434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L434*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L434*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L434*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L434*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L434*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M434))-(((M434)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M434*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M434)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M434*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M434/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M434*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M434/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M434*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M434/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M434*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$f":"(O434-O204)/O204","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Other","Water catchments",{"$f":"'Effect Mitigation'!$F$29*Values!$D$53+'Effect Mitigation'!$F$30*Values!$D$55+'Effect Mitigation'!$F$31*Values!$D$57+'Effect Mitigation'!$F$32*Values!$D$59+'Effect Mitigation'!$F$13*Values!$D$16+'Effect Mitigation'!$F$14*Values!$D$18+'Effect Mitigation'!$F$15*Values!$D$20+'Effect Mitigation'!$F$16*Values!$D$22+'Effect Mitigation'!$F$17*Values!$D$24+'Effect Mitigation'!$F$18*Values!$D$26+'Effect Mitigation'!$F$19*Values!$D$28+'Effect Mitigation'!$F$20*Values!$D$30+'Effect Mitigation'!$F$21*Values!$D$32+'Effect Mitigation'!$F$22*Values!$D$34+'Effect Mitigation'!$F$23*Values!$D$36+'Effect Mitigation'!$F$37*Values!$D$61+'Effect Mitigation'!$F$35*Values!$D$63+C414","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!G$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!G$35)+D414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!H$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!H$35)+E414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!I$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!I$35)+F414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!J$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!J$35)+G414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!K$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!K$35)+H414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!L$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!L$35)+I414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!M$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!M$35)+J414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!N$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!N$35)+K414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!O$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!O$35)+L414)","v":0},{"$f":"$C435-('Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P$29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P$30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P$31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P$32)+'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P$13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P$14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P$15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P$16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P$17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P$18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P$19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P$20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P$21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P$22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P$23)+'Effect Mitigation'!$F$37*Values!$D$61*(1-'Effect Mitigation'!P$37)+'Effect Mitigation'!$F$35*Values!$D$63*(1-'Effect Mitigation'!P$35)+M414)","v":0},null,{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-D435))-(((D435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!D$61,0,D435*Parameters!D$64))/(POWER((1+Parameters!$C$86),1))+((D435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!D$61,0,D435*Parameters!D$65))/(POWER((1+Parameters!$C$86),2))+(D435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!D$61,0,D435*Parameters!D$66))/(POWER((1+Parameters!$C$86),3))+(D435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!D$61,0,D435*Parameters!D$67))/(POWER((1+Parameters!$C$86),4))+(D435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!D$61,0,D435*Parameters!D$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!E$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-E435))-(((E435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!E$61,0,E435*Parameters!E$64))/(POWER((1+Parameters!$C$86),1))+((E435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!E$61,0,E435*Parameters!E$65))/(POWER((1+Parameters!$C$86),2))+(E435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!E$61,0,E435*Parameters!E$66))/(POWER((1+Parameters!$C$86),3))+(E435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!E$61,0,E435*Parameters!E$67))/(POWER((1+Parameters!$C$86),4))+(E435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!E$61,0,E435*Parameters!E$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!F$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-F435))-(((F435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!F$61,0,F435*Parameters!F$64))/(POWER((1+Parameters!$C$86),1))+((F435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!F$61,0,F435*Parameters!F$65))/(POWER((1+Parameters!$C$86),2))+(F435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!F$61,0,F435*Parameters!F$66))/(POWER((1+Parameters!$C$86),3))+(F435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!F$61,0,F435*Parameters!F$67))/(POWER((1+Parameters!$C$86),4))+(F435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!F$61,0,F435*Parameters!F$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!G$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-G435))-(((G435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!G$61,0,G435*Parameters!G$64))/(POWER((1+Parameters!$C$86),1))+((G435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!G$61,0,G435*Parameters!G$65))/(POWER((1+Parameters!$C$86),2))+(G435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!G$61,0,G435*Parameters!G$66))/(POWER((1+Parameters!$C$86),3))+(G435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!G$61,0,G435*Parameters!G$67))/(POWER((1+Parameters!$C$86),4))+(G435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!G$61,0,G435*Parameters!G$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!H$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-H435))-(((H435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!H$61,0,H435*Parameters!H$64))/(POWER((1+Parameters!$C$86),1))+((H435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!H$61,0,H435*Parameters!H$65))/(POWER((1+Parameters!$C$86),2))+(H435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!H$61,0,H435*Parameters!H$66))/(POWER((1+Parameters!$C$86),3))+(H435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!H$61,0,H435*Parameters!H$67))/(POWER((1+Parameters!$C$86),4))+(H435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!H$61,0,H435*Parameters!H$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!I$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-I435))-(((I435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!I$61,0,I435*Parameters!I$64))/(POWER((1+Parameters!$C$86),1))+((I435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!I$61,0,I435*Parameters!I$65))/(POWER((1+Parameters!$C$86),2))+(I435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!I$61,0,I435*Parameters!I$66))/(POWER((1+Parameters!$C$86),3))+(I435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!I$61,0,I435*Parameters!I$67))/(POWER((1+Parameters!$C$86),4))+(I435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!I$61,0,I435*Parameters!I$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!J$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-J435))-(((J435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!J$61,0,J435*Parameters!J$64))/(POWER((1+Parameters!$C$86),1))+((J435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!J$61,0,J435*Parameters!J$65))/(POWER((1+Parameters!$C$86),2))+(J435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!J$61,0,J435*Parameters!J$66))/(POWER((1+Parameters!$C$86),3))+(J435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!J$61,0,J435*Parameters!J$67))/(POWER((1+Parameters!$C$86),4))+(J435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!J$61,0,J435*Parameters!J$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!K$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-K435))-(((K435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!K$61,0,K435*Parameters!K$64))/(POWER((1+Parameters!$C$86),1))+((K435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!K$61,0,K435*Parameters!K$65))/(POWER((1+Parameters!$C$86),2))+(K435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!K$61,0,K435*Parameters!K$66))/(POWER((1+Parameters!$C$86),3))+(K435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!K$61,0,K435*Parameters!K$67))/(POWER((1+Parameters!$C$86),4))+(K435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!K$61,0,K435*Parameters!K$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!L$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-L435))-(((L435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!L$61,0,L435*Parameters!L$64))/(POWER((1+Parameters!$C$86),1))+((L435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!L$61,0,L435*Parameters!L$65))/(POWER((1+Parameters!$C$86),2))+(L435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!L$61,0,L435*Parameters!L$66))/(POWER((1+Parameters!$C$86),3))+(L435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!L$61,0,L435*Parameters!L$67))/(POWER((1+Parameters!$C$86),4))+(L435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!L$61,0,L435*Parameters!L$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!M$3","v":{"$error":"#REF!"}},{"$f":"(PV(Parameters!$C$86,Parameters!$C$84,-M435))-(((M435)/(POWER((1+Parameters!$C$86),1)))-(IF(1<Parameters!M$61,0,M435*Parameters!M$64))/(POWER((1+Parameters!$C$86),1))+((M435)/(POWER((1+Parameters!$C$86),2)))-(IF(2<Parameters!M$61,0,M435*Parameters!M$65))/(POWER((1+Parameters!$C$86),2))+(M435/(POWER((1+Parameters!$C$86),3)))-(IF(3<Parameters!M$61,0,M435*Parameters!M$66))/(POWER((1+Parameters!$C$86),3))+(M435/(POWER((1+Parameters!$C$86),4)))-(IF(4<Parameters!M$61,0,M435*Parameters!M$67))/(POWER((1+Parameters!$C$86),4))+(M435/(POWER((1+Parameters!$C$86),5)))-(IF(5<Parameters!M$61,0,M435*Parameters!M$68))/(POWER((1+Parameters!$C$86),5)))-'Costs per year'!N$3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Check costs per year","index":9,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,0,1,1]]}
["COSTS"]
[null,null,null,"difference (should be zero)",{"$f":"E3-E4","v":{"$error":"#REF!"}},{"$f":"F3-F4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Present value of costs",{"$f":"NPV(Parameters!$C$86,OFFSET(E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)+\n(IF(1<Parameters!D$53,(Parameters!#REF!*Parameters!D34),((Parameters!#REF!*Parameters!D34)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!D$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!D$53,(Parameters!#REF!*Parameters!D35),((Parameters!#REF!*Parameters!D35)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!D$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!D$53,(Parameters!#REF!*Parameters!D36),((Parameters!#REF!*Parameters!D36)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!D$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!D$53,(Parameters!#REF!*Parameters!D37),((Parameters!#REF!*Parameters!D37)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!D$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!D$53,(Parameters!#REF!*Parameters!D38),((Parameters!#REF!*Parameters!D38)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!D$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!D$53,(Parameters!#REF!*Parameters!D39),((Parameters!#REF!*Parameters!D39)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!D$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!D$53,(Parameters!#REF!*Parameters!D40),((Parameters!#REF!*Parameters!D40)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!D$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!D$53,(Parameters!#REF!*Parameters!D41),((Parameters!#REF!*Parameters!D41)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!D$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!D$53,(Parameters!#REF!*Parameters!D42),((Parameters!#REF!*Parameters!D42)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!D$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!D$53,(Parameters!#REF!*Parameters!D43),((Parameters!#REF!*Parameters!D43)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!D$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!D$53,(Parameters!#REF!*Parameters!D44),((Parameters!#REF!*Parameters!D44)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!D$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!D$53,(Parameters!#REF!*Parameters!D45),((Parameters!#REF!*Parameters!D45)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!D$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!D$53,(Parameters!#REF!*Parameters!D46),((Parameters!#REF!*Parameters!D46)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!D$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!D$53,(Parameters!#REF!*Parameters!D47),((Parameters!#REF!*Parameters!D47)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!D$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!D$53,(Parameters!#REF!*Parameters!D48),((Parameters!#REF!*Parameters!D48)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!D$51/(POWER((1+Parameters!$C$86),15)))","v":{"$error":"#REF!"}},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!E$51)+\n(IF(1<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!E$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!E$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!E$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!E$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!E$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!E$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!E$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!E$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!E$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!E$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!E$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!E$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!E$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!E$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!E$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!F$51)+\n(IF(1<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!F$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!F$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!F$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!F$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!F$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!F$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!F$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!F$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!F$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!F$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!F$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!F$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!F$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!F$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!F$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!G$51)+\n(IF(1<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!G$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!G$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!G$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!G$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!G$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!G$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!G$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!G$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!G$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!G$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!G$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!G$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!G$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!G$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!G$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!H$51)+\n(IF(1<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!H$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!H$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!H$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!H$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!H$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!H$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!H$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!H$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!H$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!H$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!H$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!H$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!H$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!H$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!H$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!I$51)+\n(IF(1<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!I$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!I$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!I$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!I$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!I$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!I$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!I$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!I$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!I$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!I$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!I$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!I$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!I$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!I$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!I$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!J$51)+\n(IF(1<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!J$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!J$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!J$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!J$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!J$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!J$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!J$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!J$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!J$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!J$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!J$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!J$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!J$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!J$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!J$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!K$51)+\n(IF(1<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!K$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!K$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!K$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!K$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!K$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!K$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!K$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!K$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!K$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!K$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!K$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!K$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!K$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!K$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!K$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!L$51)+\n(IF(1<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!L$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!L$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!L$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!L$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!L$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!L$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!L$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!L$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!L$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!L$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!L$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!L$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!L$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!L$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!L$51/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-Parameters!M$51)+\n(IF(1<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),1))- (Parameters!M$51/(POWER((1+Parameters!$C$86),1)))\n+\n(IF(2<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),2))- (Parameters!M$51/(POWER((1+Parameters!$C$86),2)))\n+\n(IF(3<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),3))-( Parameters!M$51/(POWER((1+Parameters!$C$86),3)))\n+\n(IF(4<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),4))-( Parameters!M$51/(POWER((1+Parameters!$C$86),4)))\n+\n(IF(5<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),5))-( Parameters!M$51/(POWER((1+Parameters!$C$86),5)))\n+\n(IF(6<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),6))-( Parameters!M$51/(POWER((1+Parameters!$C$86),6)))\n+\n(IF(7<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),7))-( Parameters!M$51/(POWER((1+Parameters!$C$86),7)))\n+\n(IF(8<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),8))-( Parameters!M$51/(POWER((1+Parameters!$C$86),8)))\n+\n(IF(9<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),9))-( Parameters!M$51/(POWER((1+Parameters!$C$86),9)))\n+\n(IF(10<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),10))-( Parameters!M$51/(POWER((1+Parameters!$C$86),10)))\n+\n(IF(11<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),11))-( Parameters!M$51/(POWER((1+Parameters!$C$86),11)))\n+\n(IF(12<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),12))-( Parameters!M$51/(POWER((1+Parameters!$C$86),12)))\n+\n(IF(13<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),13))-( Parameters!M$51/(POWER((1+Parameters!$C$86),13)))\n+\n(IF(14<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),14))-( Parameters!M$51/(POWER((1+Parameters!$C$86),14)))\n+\n(IF(15<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51)))/(POWER((1+Parameters!$C$86),15))-( Parameters!M$51/(POWER((1+Parameters!$C$86),15)))","v":0}]
[null,null,null,"Year","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[{"$f":"SUM(B24:B38)","v":{"$error":"#REF!"}},"difference",{"$f":"NPV(Parameters!$C$86,OFFSET(E$5,1,0,Parameters!$C$84,1))-PV(Parameters!$C$86,Parameters!$C$84,-Parameters!D$51)","v":{"$error":"#REF!"}},1,{"$f":"IF('Costs per year'!$D6<Parameters!D$53,(Parameters!#REF!*Parameters!D34),((Parameters!#REF!*Parameters!D34)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D6<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51))","v":0}]
[null,null,null,2,{"$f":"IF('Costs per year'!$D7<Parameters!D$53,(Parameters!#REF!*Parameters!D35),((Parameters!#REF!*Parameters!D35)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D7<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51))","v":0}]
[1,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),1))","v":0},{"$f":"(IF(1<Parameters!D$53,(Parameters!#REF!*Parameters!D34),((Parameters!#REF!*Parameters!D34)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),1))","v":{"$error":"#REF!"}},3,{"$f":"IF('Costs per year'!$D8<Parameters!D$53,(Parameters!#REF!*Parameters!D36),((Parameters!#REF!*Parameters!D36)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D8<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51))","v":0}]
[2,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),2))","v":0},{"$f":"(IF(2<Parameters!D$53,(Parameters!#REF!*Parameters!D35),((Parameters!#REF!*Parameters!D35)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),2))","v":{"$error":"#REF!"}},4,{"$f":"IF('Costs per year'!$D9<Parameters!D$53,(Parameters!#REF!*Parameters!D37),((Parameters!#REF!*Parameters!D37)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D9<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51))","v":0}]
[3,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),3))","v":0},{"$f":"(IF(3<Parameters!D$53,(Parameters!#REF!*Parameters!D36),((Parameters!#REF!*Parameters!D36)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),3))","v":{"$error":"#REF!"}},5,{"$f":"IF('Costs per year'!$D10<Parameters!D$53,(Parameters!#REF!*Parameters!D38),((Parameters!#REF!*Parameters!D38)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D10<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51))","v":0}]
[4,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),4))","v":0},{"$f":"(IF(4<Parameters!D$53,(Parameters!#REF!*Parameters!D37),((Parameters!#REF!*Parameters!D37)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),4))","v":{"$error":"#REF!"}},6,{"$f":"IF('Costs per year'!$D11<Parameters!D$53,(Parameters!#REF!*Parameters!D39),((Parameters!#REF!*Parameters!D39)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D11<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51))","v":0}]
[5,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),5))","v":0},{"$f":"(IF(5<Parameters!D$53,(Parameters!#REF!*Parameters!D38),((Parameters!#REF!*Parameters!D38)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),5))","v":{"$error":"#REF!"}},7,{"$f":"IF('Costs per year'!$D12<Parameters!D$53,(Parameters!#REF!*Parameters!D40),((Parameters!#REF!*Parameters!D40)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D12<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51))","v":0}]
[6,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),6))","v":0},{"$f":"(IF(6<Parameters!D$53,(Parameters!#REF!*Parameters!D39),((Parameters!#REF!*Parameters!D39)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),6))","v":{"$error":"#REF!"}},8,{"$f":"IF('Costs per year'!$D13<Parameters!D$53,(Parameters!#REF!*Parameters!D41),((Parameters!#REF!*Parameters!D41)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D13<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51))","v":0}]
[7,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),7))","v":0},{"$f":"(IF(7<Parameters!D$53,(Parameters!#REF!*Parameters!D40),((Parameters!#REF!*Parameters!D40)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),7))","v":{"$error":"#REF!"}},9,{"$f":"IF('Costs per year'!$D14<Parameters!D$53,(Parameters!#REF!*Parameters!D42),((Parameters!#REF!*Parameters!D42)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D14<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51))","v":0}]
[8,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),8))","v":0},{"$f":"(IF(8<Parameters!D$53,(Parameters!#REF!*Parameters!D41),((Parameters!#REF!*Parameters!D41)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),8))","v":{"$error":"#REF!"}},10,{"$f":"IF('Costs per year'!$D15<Parameters!D$53,(Parameters!#REF!*Parameters!D43),((Parameters!#REF!*Parameters!D43)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D15<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51))","v":0}]
[9,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),9))","v":0},{"$f":"(IF(9<Parameters!D$53,(Parameters!#REF!*Parameters!D42),((Parameters!#REF!*Parameters!D42)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),9))","v":{"$error":"#REF!"}},11,{"$f":"IF('Costs per year'!$D16<Parameters!D$53,(Parameters!#REF!*Parameters!D44),((Parameters!#REF!*Parameters!D44)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D16<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51))","v":0}]
[10,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),10))","v":0},{"$f":"(IF(10<Parameters!D$53,(Parameters!#REF!*Parameters!D43),((Parameters!#REF!*Parameters!D43)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),10))","v":{"$error":"#REF!"}},12,{"$f":"IF('Costs per year'!$D17<Parameters!D$53,(Parameters!#REF!*Parameters!D45),((Parameters!#REF!*Parameters!D45)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D17<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51))","v":0}]
[11,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),11))","v":0},{"$f":"(IF(11<Parameters!D$53,(Parameters!#REF!*Parameters!D44),((Parameters!#REF!*Parameters!D44)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),11))","v":{"$error":"#REF!"}},13,{"$f":"IF('Costs per year'!$D18<Parameters!D$53,(Parameters!#REF!*Parameters!D46),((Parameters!#REF!*Parameters!D46)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D18<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51))","v":0}]
[12,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),12))","v":0},{"$f":"(IF(12<Parameters!D$53,(Parameters!#REF!*Parameters!D45),((Parameters!#REF!*Parameters!D45)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),12))","v":{"$error":"#REF!"}},14,{"$f":"IF('Costs per year'!$D19<Parameters!D$53,(Parameters!#REF!*Parameters!D47),((Parameters!#REF!*Parameters!D47)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D19<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51))","v":0}]
[13,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),13))","v":0},{"$f":"(IF(13<Parameters!D$53,(Parameters!#REF!*Parameters!D46),((Parameters!#REF!*Parameters!D46)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),13))","v":{"$error":"#REF!"}},15,{"$f":"IF('Costs per year'!$D20<Parameters!D$53,(Parameters!#REF!*Parameters!D48),((Parameters!#REF!*Parameters!D48)+Parameters!D$51))","v":{"$error":"#REF!"}},{"$f":"IF('Costs per year'!$D20<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51))","v":0}]
[14,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),14))","v":0},{"$f":"(IF(14<Parameters!D$53,(Parameters!#REF!*Parameters!D47),((Parameters!#REF!*Parameters!D47)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),14))","v":{"$error":"#REF!"}},16,{"$f":"IF('Costs per year'!$D21<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!M$43,0,Parameters!M$41)","v":0}]
[15,{"$f":"Parameters!D$51/(POWER((1+Parameters!$C$86),15))","v":0},{"$f":"(IF(15<Parameters!D$53,(Parameters!#REF!*Parameters!D48),((Parameters!#REF!*Parameters!D48)+Parameters!D$51)))/(POWER((1+Parameters!$C$86),15))","v":{"$error":"#REF!"}},17,{"$f":"IF('Costs per year'!$D22<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,18,{"$f":"IF('Costs per year'!$D23<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$f":"C8-B8","v":{"$error":"#REF!"}},null,19,{"$f":"IF('Costs per year'!$D24<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$f":"C9-B9","v":{"$error":"#REF!"}},null,20,{"$f":"IF('Costs per year'!$D25<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,21,{"$f":"IF('Costs per year'!$D26<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,22,{"$f":"IF('Costs per year'!$D27<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,23,{"$f":"IF('Costs per year'!$D28<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,24,{"$f":"IF('Costs per year'!$D29<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,25,{"$f":"IF('Costs per year'!$D30<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,26,{"$f":"IF('Costs per year'!$D31<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,27,{"$f":"IF('Costs per year'!$D32<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,28,{"$f":"IF('Costs per year'!$D33<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,29,{"$f":"IF('Costs per year'!$D34<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,30,{"$f":"IF('Costs per year'!$D35<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,31,{"$f":"IF('Costs per year'!$D36<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,32,{"$f":"IF('Costs per year'!$D37<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,{"$error":"#REF!"},null,33,{"$f":"IF('Costs per year'!$D38<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,34,{"$f":"IF('Costs per year'!$D39<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,35,{"$f":"IF('Costs per year'!$D40<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,36,{"$f":"IF('Costs per year'!$D41<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,37,{"$f":"IF('Costs per year'!$D42<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,38,{"$f":"IF('Costs per year'!$D43<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,39,{"$f":"IF('Costs per year'!$D44<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,40,{"$f":"IF('Costs per year'!$D45<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,41,{"$f":"IF('Costs per year'!$D46<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,42,{"$f":"IF('Costs per year'!$D47<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,43,{"$f":"IF('Costs per year'!$D48<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,44,{"$f":"IF('Costs per year'!$D49<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,45,{"$f":"IF('Costs per year'!$D50<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,46,{"$f":"IF('Costs per year'!$D51<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,47,{"$f":"IF('Costs per year'!$D52<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,48,{"$f":"IF('Costs per year'!$D53<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,49,{"$f":"IF('Costs per year'!$D54<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,50,{"$f":"IF('Costs per year'!$D55<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,51,{"$f":"IF('Costs per year'!$D56<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,52,{"$f":"IF('Costs per year'!$D57<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,53,{"$f":"IF('Costs per year'!$D58<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,54,{"$f":"IF('Costs per year'!$D59<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,55,{"$f":"IF('Costs per year'!$D60<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,56,{"$f":"IF('Costs per year'!$D61<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,57,{"$f":"IF('Costs per year'!$D62<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,58,{"$f":"IF('Costs per year'!$D63<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,59,{"$f":"IF('Costs per year'!$D64<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,60,{"$f":"IF('Costs per year'!$D65<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,61,{"$f":"IF('Costs per year'!$D66<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,62,{"$f":"IF('Costs per year'!$D67<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,63,{"$f":"IF('Costs per year'!$D68<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,64,{"$f":"IF('Costs per year'!$D69<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,65,{"$f":"IF('Costs per year'!$D70<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,66,{"$f":"IF('Costs per year'!$D71<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,67,{"$f":"IF('Costs per year'!$D72<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,68,{"$f":"IF('Costs per year'!$D73<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,69,{"$f":"IF('Costs per year'!$D74<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,70,{"$f":"IF('Costs per year'!$D75<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,71,{"$f":"IF('Costs per year'!$D76<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,72,{"$f":"IF('Costs per year'!$D77<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,73,{"$f":"IF('Costs per year'!$D78<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,74,{"$f":"IF('Costs per year'!$D79<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,75,{"$f":"IF('Costs per year'!$D80<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,76,{"$f":"IF('Costs per year'!$D81<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,77,{"$f":"IF('Costs per year'!$D82<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,78,{"$f":"IF('Costs per year'!$D83<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,79,{"$f":"IF('Costs per year'!$D84<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,80,{"$f":"IF('Costs per year'!$D85<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,81,{"$f":"IF('Costs per year'!$D86<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,82,{"$f":"IF('Costs per year'!$D87<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,83,{"$f":"IF('Costs per year'!$D88<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,84,{"$f":"IF('Costs per year'!$D89<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,85,{"$f":"IF('Costs per year'!$D90<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,86,{"$f":"IF('Costs per year'!$D91<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,87,{"$f":"IF('Costs per year'!$D92<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,88,{"$f":"IF('Costs per year'!$D93<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,89,{"$f":"IF('Costs per year'!$D94<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,90,{"$f":"IF('Costs per year'!$D95<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,91,{"$f":"IF('Costs per year'!$D96<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,92,{"$f":"IF('Costs per year'!$D97<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,93,{"$f":"IF('Costs per year'!$D98<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,94,{"$f":"IF('Costs per year'!$D99<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,95,{"$f":"IF('Costs per year'!$D100<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,96,{"$f":"IF('Costs per year'!$D101<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,97,{"$f":"IF('Costs per year'!$D102<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,98,{"$f":"IF('Costs per year'!$D103<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,99,{"$f":"IF('Costs per year'!$D104<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!M$43,0,Parameters!M$41)","v":0}]
[null,null,null,100,{"$f":"IF('Costs per year'!$D105<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!G$43,0,Parameters!G$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!H$43,0,Parameters!H$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!I$43,0,Parameters!I$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!J$43,0,Parameters!J$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!K$43,0,Parameters!K$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!L$43,0,Parameters!L$41)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!M$43,0,Parameters!M$41)","v":0}]

{"sheet":"Costs per year","index":10,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,0,1,1]]}
["COSTS"]
[]
[null,null,null,"Present value of costs",{"$f":"NPV(Parameters!$C$86,OFFSET(E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Year","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,null,null,1,{"$f":"IF('Costs per year'!$D6<Parameters!D$53,(Parameters!D$31*Parameters!D34),((Parameters!D$31*Parameters!D34)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!E$53,(Parameters!E$31*Parameters!E34),((Parameters!E$31*Parameters!E34)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!F$53,(Parameters!F$31*Parameters!F34),((Parameters!F$31*Parameters!F34)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!G$53,(Parameters!G$31*Parameters!G34),((Parameters!G$31*Parameters!G34)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!H$53,(Parameters!H$31*Parameters!H34),((Parameters!H$31*Parameters!H34)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!I$53,(Parameters!I$31*Parameters!I34),((Parameters!I$31*Parameters!I34)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!J$53,(Parameters!J$31*Parameters!J34),((Parameters!J$31*Parameters!J34)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!K$53,(Parameters!K$31*Parameters!K34),((Parameters!K$31*Parameters!K34)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!L$53,(Parameters!L$31*Parameters!L34),((Parameters!L$31*Parameters!L34)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D6<Parameters!M$53,(Parameters!M$31*Parameters!M34),((Parameters!M$31*Parameters!M34)+Parameters!M$51))","v":0}]
[null,null,null,2,{"$f":"IF('Costs per year'!$D7<Parameters!D$53,(Parameters!D$31*Parameters!D35),((Parameters!D$31*Parameters!D35)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!E$53,(Parameters!E$31*Parameters!E35),((Parameters!E$31*Parameters!E35)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!F$53,(Parameters!F$31*Parameters!F35),((Parameters!F$31*Parameters!F35)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!G$53,(Parameters!G$31*Parameters!G35),((Parameters!G$31*Parameters!G35)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!H$53,(Parameters!H$31*Parameters!H35),((Parameters!H$31*Parameters!H35)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!I$53,(Parameters!I$31*Parameters!I35),((Parameters!I$31*Parameters!I35)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!J$53,(Parameters!J$31*Parameters!J35),((Parameters!J$31*Parameters!J35)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!K$53,(Parameters!K$31*Parameters!K35),((Parameters!K$31*Parameters!K35)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!L$53,(Parameters!L$31*Parameters!L35),((Parameters!L$31*Parameters!L35)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D7<Parameters!M$53,(Parameters!M$31*Parameters!M35),((Parameters!M$31*Parameters!M35)+Parameters!M$51))","v":0}]
[null,null,null,3,{"$f":"IF('Costs per year'!$D8<Parameters!D$53,(Parameters!D$31*Parameters!D36),((Parameters!D$31*Parameters!D36)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!E$53,(Parameters!E$31*Parameters!E36),((Parameters!E$31*Parameters!E36)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!F$53,(Parameters!F$31*Parameters!F36),((Parameters!F$31*Parameters!F36)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!G$53,(Parameters!G$31*Parameters!G36),((Parameters!G$31*Parameters!G36)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!H$53,(Parameters!H$31*Parameters!H36),((Parameters!H$31*Parameters!H36)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!I$53,(Parameters!I$31*Parameters!I36),((Parameters!I$31*Parameters!I36)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!J$53,(Parameters!J$31*Parameters!J36),((Parameters!J$31*Parameters!J36)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!K$53,(Parameters!K$31*Parameters!K36),((Parameters!K$31*Parameters!K36)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!L$53,(Parameters!L$31*Parameters!L36),((Parameters!L$31*Parameters!L36)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D8<Parameters!M$53,(Parameters!M$31*Parameters!M36),((Parameters!M$31*Parameters!M36)+Parameters!M$51))","v":0}]
[null,null,null,4,{"$f":"IF('Costs per year'!$D9<Parameters!D$53,(Parameters!D$31*Parameters!D37),((Parameters!D$31*Parameters!D37)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!E$53,(Parameters!E$31*Parameters!E37),((Parameters!E$31*Parameters!E37)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!F$53,(Parameters!F$31*Parameters!F37),((Parameters!F$31*Parameters!F37)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!G$53,(Parameters!G$31*Parameters!G37),((Parameters!G$31*Parameters!G37)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!H$53,(Parameters!H$31*Parameters!H37),((Parameters!H$31*Parameters!H37)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!I$53,(Parameters!I$31*Parameters!I37),((Parameters!I$31*Parameters!I37)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!J$53,(Parameters!J$31*Parameters!J37),((Parameters!J$31*Parameters!J37)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!K$53,(Parameters!K$31*Parameters!K37),((Parameters!K$31*Parameters!K37)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!L$53,(Parameters!L$31*Parameters!L37),((Parameters!L$31*Parameters!L37)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D9<Parameters!M$53,(Parameters!M$31*Parameters!M37),((Parameters!M$31*Parameters!M37)+Parameters!M$51))","v":0}]
[null,null,null,5,{"$f":"IF('Costs per year'!$D10<Parameters!D$53,(Parameters!D$31*Parameters!D38),((Parameters!D$31*Parameters!D38)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!E$53,(Parameters!E$31*Parameters!E38),((Parameters!E$31*Parameters!E38)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!F$53,(Parameters!F$31*Parameters!F38),((Parameters!F$31*Parameters!F38)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!G$53,(Parameters!G$31*Parameters!G38),((Parameters!G$31*Parameters!G38)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!H$53,(Parameters!H$31*Parameters!H38),((Parameters!H$31*Parameters!H38)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!I$53,(Parameters!I$31*Parameters!I38),((Parameters!I$31*Parameters!I38)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!J$53,(Parameters!J$31*Parameters!J38),((Parameters!J$31*Parameters!J38)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!K$53,(Parameters!K$31*Parameters!K38),((Parameters!K$31*Parameters!K38)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!L$53,(Parameters!L$31*Parameters!L38),((Parameters!L$31*Parameters!L38)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D10<Parameters!M$53,(Parameters!M$31*Parameters!M38),((Parameters!M$31*Parameters!M38)+Parameters!M$51))","v":0}]
[null,null,null,6,{"$f":"IF('Costs per year'!$D11<Parameters!D$53,(Parameters!D$31*Parameters!D39),((Parameters!D$31*Parameters!D39)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!E$53,(Parameters!E$31*Parameters!E39),((Parameters!E$31*Parameters!E39)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!F$53,(Parameters!F$31*Parameters!F39),((Parameters!F$31*Parameters!F39)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!G$53,(Parameters!G$31*Parameters!G39),((Parameters!G$31*Parameters!G39)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!H$53,(Parameters!H$31*Parameters!H39),((Parameters!H$31*Parameters!H39)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!I$53,(Parameters!I$31*Parameters!I39),((Parameters!I$31*Parameters!I39)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!J$53,(Parameters!J$31*Parameters!J39),((Parameters!J$31*Parameters!J39)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!K$53,(Parameters!K$31*Parameters!K39),((Parameters!K$31*Parameters!K39)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!L$53,(Parameters!L$31*Parameters!L39),((Parameters!L$31*Parameters!L39)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D11<Parameters!M$53,(Parameters!M$31*Parameters!M39),((Parameters!M$31*Parameters!M39)+Parameters!M$51))","v":0}]
[null,null,null,7,{"$f":"IF('Costs per year'!$D12<Parameters!D$53,(Parameters!D$31*Parameters!D40),((Parameters!D$31*Parameters!D40)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!E$53,(Parameters!E$31*Parameters!E40),((Parameters!E$31*Parameters!E40)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!F$53,(Parameters!F$31*Parameters!F40),((Parameters!F$31*Parameters!F40)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!G$53,(Parameters!G$31*Parameters!G40),((Parameters!G$31*Parameters!G40)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!H$53,(Parameters!H$31*Parameters!H40),((Parameters!H$31*Parameters!H40)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!I$53,(Parameters!I$31*Parameters!I40),((Parameters!I$31*Parameters!I40)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!J$53,(Parameters!J$31*Parameters!J40),((Parameters!J$31*Parameters!J40)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!K$53,(Parameters!K$31*Parameters!K40),((Parameters!K$31*Parameters!K40)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!L$53,(Parameters!L$31*Parameters!L40),((Parameters!L$31*Parameters!L40)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D12<Parameters!M$53,(Parameters!M$31*Parameters!M40),((Parameters!M$31*Parameters!M40)+Parameters!M$51))","v":0}]
[null,null,null,8,{"$f":"IF('Costs per year'!$D13<Parameters!D$53,(Parameters!D$31*Parameters!D41),((Parameters!D$31*Parameters!D41)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!E$53,(Parameters!E$31*Parameters!E41),((Parameters!E$31*Parameters!E41)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!F$53,(Parameters!F$31*Parameters!F41),((Parameters!F$31*Parameters!F41)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!G$53,(Parameters!G$31*Parameters!G41),((Parameters!G$31*Parameters!G41)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!H$53,(Parameters!H$31*Parameters!H41),((Parameters!H$31*Parameters!H41)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!I$53,(Parameters!I$31*Parameters!I41),((Parameters!I$31*Parameters!I41)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!J$53,(Parameters!J$31*Parameters!J41),((Parameters!J$31*Parameters!J41)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!K$53,(Parameters!K$31*Parameters!K41),((Parameters!K$31*Parameters!K41)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!L$53,(Parameters!L$31*Parameters!L41),((Parameters!L$31*Parameters!L41)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D13<Parameters!M$53,(Parameters!M$31*Parameters!M41),((Parameters!M$31*Parameters!M41)+Parameters!M$51))","v":0}]
[null,null,null,9,{"$f":"IF('Costs per year'!$D14<Parameters!D$53,(Parameters!D$31*Parameters!D42),((Parameters!D$31*Parameters!D42)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!E$53,(Parameters!E$31*Parameters!E42),((Parameters!E$31*Parameters!E42)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!F$53,(Parameters!F$31*Parameters!F42),((Parameters!F$31*Parameters!F42)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!G$53,(Parameters!G$31*Parameters!G42),((Parameters!G$31*Parameters!G42)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!H$53,(Parameters!H$31*Parameters!H42),((Parameters!H$31*Parameters!H42)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!I$53,(Parameters!I$31*Parameters!I42),((Parameters!I$31*Parameters!I42)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!J$53,(Parameters!J$31*Parameters!J42),((Parameters!J$31*Parameters!J42)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!K$53,(Parameters!K$31*Parameters!K42),((Parameters!K$31*Parameters!K42)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!L$53,(Parameters!L$31*Parameters!L42),((Parameters!L$31*Parameters!L42)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D14<Parameters!M$53,(Parameters!M$31*Parameters!M42),((Parameters!M$31*Parameters!M42)+Parameters!M$51))","v":0}]
[null,null,null,10,{"$f":"IF('Costs per year'!$D15<Parameters!D$53,(Parameters!D$31*Parameters!D43),((Parameters!D$31*Parameters!D43)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!E$53,(Parameters!E$31*Parameters!E43),((Parameters!E$31*Parameters!E43)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!F$53,(Parameters!F$31*Parameters!F43),((Parameters!F$31*Parameters!F43)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!G$53,(Parameters!G$31*Parameters!G43),((Parameters!G$31*Parameters!G43)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!H$53,(Parameters!H$31*Parameters!H43),((Parameters!H$31*Parameters!H43)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!I$53,(Parameters!I$31*Parameters!I43),((Parameters!I$31*Parameters!I43)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!J$53,(Parameters!J$31*Parameters!J43),((Parameters!J$31*Parameters!J43)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!K$53,(Parameters!K$31*Parameters!K43),((Parameters!K$31*Parameters!K43)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!L$53,(Parameters!L$31*Parameters!L43),((Parameters!L$31*Parameters!L43)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D15<Parameters!M$53,(Parameters!M$31*Parameters!M43),((Parameters!M$31*Parameters!M43)+Parameters!M$51))","v":0}]
[null,null,null,11,{"$f":"IF('Costs per year'!$D16<Parameters!D$53,(Parameters!D$31*Parameters!D44),((Parameters!D$31*Parameters!D44)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!E$53,(Parameters!E$31*Parameters!E44),((Parameters!E$31*Parameters!E44)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!F$53,(Parameters!F$31*Parameters!F44),((Parameters!F$31*Parameters!F44)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!G$53,(Parameters!G$31*Parameters!G44),((Parameters!G$31*Parameters!G44)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!H$53,(Parameters!H$31*Parameters!H44),((Parameters!H$31*Parameters!H44)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!I$53,(Parameters!I$31*Parameters!I44),((Parameters!I$31*Parameters!I44)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!J$53,(Parameters!J$31*Parameters!J44),((Parameters!J$31*Parameters!J44)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!K$53,(Parameters!K$31*Parameters!K44),((Parameters!K$31*Parameters!K44)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!L$53,(Parameters!L$31*Parameters!L44),((Parameters!L$31*Parameters!L44)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D16<Parameters!M$53,(Parameters!M$31*Parameters!M44),((Parameters!M$31*Parameters!M44)+Parameters!M$51))","v":0}]
[null,null,null,12,{"$f":"IF('Costs per year'!$D17<Parameters!D$53,(Parameters!D$31*Parameters!D45),((Parameters!D$31*Parameters!D45)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!E$53,(Parameters!E$31*Parameters!E45),((Parameters!E$31*Parameters!E45)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!F$53,(Parameters!F$31*Parameters!F45),((Parameters!F$31*Parameters!F45)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!G$53,(Parameters!G$31*Parameters!G45),((Parameters!G$31*Parameters!G45)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!H$53,(Parameters!H$31*Parameters!H45),((Parameters!H$31*Parameters!H45)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!I$53,(Parameters!I$31*Parameters!I45),((Parameters!I$31*Parameters!I45)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!J$53,(Parameters!J$31*Parameters!J45),((Parameters!J$31*Parameters!J45)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!K$53,(Parameters!K$31*Parameters!K45),((Parameters!K$31*Parameters!K45)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!L$53,(Parameters!L$31*Parameters!L45),((Parameters!L$31*Parameters!L45)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D17<Parameters!M$53,(Parameters!M$31*Parameters!M45),((Parameters!M$31*Parameters!M45)+Parameters!M$51))","v":0}]
[null,null,null,13,{"$f":"IF('Costs per year'!$D18<Parameters!D$53,(Parameters!D$31*Parameters!D46),((Parameters!D$31*Parameters!D46)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!E$53,(Parameters!E$31*Parameters!E46),((Parameters!E$31*Parameters!E46)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!F$53,(Parameters!F$31*Parameters!F46),((Parameters!F$31*Parameters!F46)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!G$53,(Parameters!G$31*Parameters!G46),((Parameters!G$31*Parameters!G46)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!H$53,(Parameters!H$31*Parameters!H46),((Parameters!H$31*Parameters!H46)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!I$53,(Parameters!I$31*Parameters!I46),((Parameters!I$31*Parameters!I46)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!J$53,(Parameters!J$31*Parameters!J46),((Parameters!J$31*Parameters!J46)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!K$53,(Parameters!K$31*Parameters!K46),((Parameters!K$31*Parameters!K46)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!L$53,(Parameters!L$31*Parameters!L46),((Parameters!L$31*Parameters!L46)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D18<Parameters!M$53,(Parameters!M$31*Parameters!M46),((Parameters!M$31*Parameters!M46)+Parameters!M$51))","v":0}]
[null,null,null,14,{"$f":"IF('Costs per year'!$D19<Parameters!D$53,(Parameters!D$31*Parameters!D47),((Parameters!D$31*Parameters!D47)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!E$53,(Parameters!E$31*Parameters!E47),((Parameters!E$31*Parameters!E47)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!F$53,(Parameters!F$31*Parameters!F47),((Parameters!F$31*Parameters!F47)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!G$53,(Parameters!G$31*Parameters!G47),((Parameters!G$31*Parameters!G47)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!H$53,(Parameters!H$31*Parameters!H47),((Parameters!H$31*Parameters!H47)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!I$53,(Parameters!I$31*Parameters!I47),((Parameters!I$31*Parameters!I47)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!J$53,(Parameters!J$31*Parameters!J47),((Parameters!J$31*Parameters!J47)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!K$53,(Parameters!K$31*Parameters!K47),((Parameters!K$31*Parameters!K47)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!L$53,(Parameters!L$31*Parameters!L47),((Parameters!L$31*Parameters!L47)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D19<Parameters!M$53,(Parameters!M$31*Parameters!M47),((Parameters!M$31*Parameters!M47)+Parameters!M$51))","v":0}]
[null,null,null,15,{"$f":"IF('Costs per year'!$D20<Parameters!D$53,(Parameters!D$31*Parameters!D48),((Parameters!D$31*Parameters!D48)+Parameters!D$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!E$53,(Parameters!E$31*Parameters!E48),((Parameters!E$31*Parameters!E48)+Parameters!E$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!F$53,(Parameters!F$31*Parameters!F48),((Parameters!F$31*Parameters!F48)+Parameters!F$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!G$53,(Parameters!G$31*Parameters!G48),((Parameters!G$31*Parameters!G48)+Parameters!G$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!H$53,(Parameters!H$31*Parameters!H48),((Parameters!H$31*Parameters!H48)+Parameters!H$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!I$53,(Parameters!I$31*Parameters!I48),((Parameters!I$31*Parameters!I48)+Parameters!I$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!J$53,(Parameters!J$31*Parameters!J48),((Parameters!J$31*Parameters!J48)+Parameters!J$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!K$53,(Parameters!K$31*Parameters!K48),((Parameters!K$31*Parameters!K48)+Parameters!K$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!L$53,(Parameters!L$31*Parameters!L48),((Parameters!L$31*Parameters!L48)+Parameters!L$51))","v":0},{"$f":"IF('Costs per year'!$D20<Parameters!M$53,(Parameters!M$31*Parameters!M48),((Parameters!M$31*Parameters!M48)+Parameters!M$51))","v":0}]
[null,null,null,16,{"$f":"IF('Costs per year'!$D21<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D21<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,17,{"$f":"IF('Costs per year'!$D22<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D22<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,18,{"$f":"IF('Costs per year'!$D23<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D23<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,19,{"$f":"IF('Costs per year'!$D24<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D24<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,20,{"$f":"IF('Costs per year'!$D25<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D25<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,21,{"$f":"IF('Costs per year'!$D26<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D26<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,22,{"$f":"IF('Costs per year'!$D27<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D27<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,23,{"$f":"IF('Costs per year'!$D28<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D28<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,24,{"$f":"IF('Costs per year'!$D29<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D29<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,25,{"$f":"IF('Costs per year'!$D30<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D30<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,26,{"$f":"IF('Costs per year'!$D31<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D31<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,27,{"$f":"IF('Costs per year'!$D32<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D32<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,28,{"$f":"IF('Costs per year'!$D33<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D33<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,29,{"$f":"IF('Costs per year'!$D34<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D34<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,30,{"$f":"IF('Costs per year'!$D35<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D35<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,31,{"$f":"IF('Costs per year'!$D36<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D36<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,32,{"$f":"IF('Costs per year'!$D37<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D37<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,33,{"$f":"IF('Costs per year'!$D38<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D38<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,34,{"$f":"IF('Costs per year'!$D39<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D39<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,35,{"$f":"IF('Costs per year'!$D40<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D40<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,36,{"$f":"IF('Costs per year'!$D41<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D41<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,37,{"$f":"IF('Costs per year'!$D42<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D42<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,38,{"$f":"IF('Costs per year'!$D43<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D43<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,39,{"$f":"IF('Costs per year'!$D44<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D44<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,40,{"$f":"IF('Costs per year'!$D45<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D45<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,41,{"$f":"IF('Costs per year'!$D46<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D46<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,42,{"$f":"IF('Costs per year'!$D47<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D47<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,43,{"$f":"IF('Costs per year'!$D48<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D48<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,44,{"$f":"IF('Costs per year'!$D49<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D49<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,45,{"$f":"IF('Costs per year'!$D50<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D50<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,46,{"$f":"IF('Costs per year'!$D51<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D51<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,47,{"$f":"IF('Costs per year'!$D52<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D52<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,48,{"$f":"IF('Costs per year'!$D53<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D53<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,49,{"$f":"IF('Costs per year'!$D54<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D54<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,50,{"$f":"IF('Costs per year'!$D55<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D55<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,51,{"$f":"IF('Costs per year'!$D56<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D56<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,52,{"$f":"IF('Costs per year'!$D57<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D57<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,53,{"$f":"IF('Costs per year'!$D58<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D58<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,54,{"$f":"IF('Costs per year'!$D59<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D59<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,55,{"$f":"IF('Costs per year'!$D60<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D60<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,56,{"$f":"IF('Costs per year'!$D61<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D61<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,57,{"$f":"IF('Costs per year'!$D62<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D62<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,58,{"$f":"IF('Costs per year'!$D63<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D63<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,59,{"$f":"IF('Costs per year'!$D64<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D64<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,60,{"$f":"IF('Costs per year'!$D65<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D65<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,61,{"$f":"IF('Costs per year'!$D66<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D66<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,62,{"$f":"IF('Costs per year'!$D67<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D67<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,63,{"$f":"IF('Costs per year'!$D68<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D68<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,64,{"$f":"IF('Costs per year'!$D69<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D69<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,65,{"$f":"IF('Costs per year'!$D70<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D70<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,66,{"$f":"IF('Costs per year'!$D71<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D71<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,67,{"$f":"IF('Costs per year'!$D72<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D72<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,68,{"$f":"IF('Costs per year'!$D73<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D73<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,69,{"$f":"IF('Costs per year'!$D74<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D74<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,70,{"$f":"IF('Costs per year'!$D75<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D75<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,71,{"$f":"IF('Costs per year'!$D76<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D76<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,72,{"$f":"IF('Costs per year'!$D77<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D77<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,73,{"$f":"IF('Costs per year'!$D78<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D78<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,74,{"$f":"IF('Costs per year'!$D79<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D79<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,75,{"$f":"IF('Costs per year'!$D80<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D80<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,76,{"$f":"IF('Costs per year'!$D81<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D81<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,77,{"$f":"IF('Costs per year'!$D82<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D82<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,78,{"$f":"IF('Costs per year'!$D83<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D83<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,79,{"$f":"IF('Costs per year'!$D84<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D84<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,80,{"$f":"IF('Costs per year'!$D85<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D85<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,81,{"$f":"IF('Costs per year'!$D86<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D86<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,82,{"$f":"IF('Costs per year'!$D87<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D87<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,83,{"$f":"IF('Costs per year'!$D88<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D88<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,84,{"$f":"IF('Costs per year'!$D89<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D89<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,85,{"$f":"IF('Costs per year'!$D90<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D90<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,86,{"$f":"IF('Costs per year'!$D91<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D91<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,87,{"$f":"IF('Costs per year'!$D92<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D92<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,88,{"$f":"IF('Costs per year'!$D93<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D93<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,89,{"$f":"IF('Costs per year'!$D94<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D94<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,90,{"$f":"IF('Costs per year'!$D95<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D95<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,91,{"$f":"IF('Costs per year'!$D96<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D96<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,92,{"$f":"IF('Costs per year'!$D97<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D97<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,93,{"$f":"IF('Costs per year'!$D98<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D98<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,94,{"$f":"IF('Costs per year'!$D99<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D99<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,95,{"$f":"IF('Costs per year'!$D100<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D100<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,96,{"$f":"IF('Costs per year'!$D101<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D101<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,97,{"$f":"IF('Costs per year'!$D102<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D102<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,98,{"$f":"IF('Costs per year'!$D103<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D103<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,99,{"$f":"IF('Costs per year'!$D104<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D104<Parameters!M$53,0,Parameters!M$51)","v":0}]
[null,null,null,100,{"$f":"IF('Costs per year'!$D105<Parameters!D$53,0,Parameters!D$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!E$53,0,Parameters!E$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!F$53,0,Parameters!F$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!G$53,0,Parameters!G$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!H$53,0,Parameters!H$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!I$53,0,Parameters!I$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!J$53,0,Parameters!J$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!K$53,0,Parameters!K$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!L$53,0,Parameters!L$51)","v":0},{"$f":"IF('Costs per year'!$D105<Parameters!M$53,0,Parameters!M$51)","v":0}]

{"sheet":"Check benefits per year","index":11,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,0,1,2]]}
["BENEFITS",null,null,"difference (0)",{"$f":"E3-E4","v":{"$error":"#REF!"}},{"$f":"F3-F4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"AAB",{"$f":"'Average Annual Benefits'!D18","v":0},{"$f":"'Average Annual Benefits'!E18","v":0},{"$f":"'Average Annual Benefits'!F18","v":0},{"$f":"'Average Annual Benefits'!G18","v":0},{"$f":"'Average Annual Benefits'!H18","v":0},{"$f":"'Average Annual Benefits'!I18","v":0},{"$f":"'Average Annual Benefits'!J18","v":0},{"$f":"'Average Annual Benefits'!K18","v":0},{"$f":"'Average Annual Benefits'!L18","v":0},{"$f":"'Average Annual Benefits'!M18","v":0}]
[null,null,null,"Present value of benefits",{"$f":"NPV(Parameters!$C$86,OFFSET(E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,null,null,"Automated present value of benefits",{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-E2)-\n((E$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!D$61,0,E$2*Parameters!D64))/(POWER((1+Parameters!$C$86),1)))\n-\n((E$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!D$61,0,E$2*Parameters!D65))/(POWER((1+Parameters!$C$86),2)))\n-\n(E$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!D$61,0,E$2*Parameters!D66))/(POWER((1+Parameters!$C$86),3)))\n-\n(E$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!D$61,0,E$2*Parameters!D67))/(POWER((1+Parameters!$C$86),4)))\n-\n(E$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!D$61,0,E$2*Parameters!D68))/(POWER((1+Parameters!$C$86),5)))\n-\n(E$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!D$61,0,E$2*Parameters!D69))/(POWER((1+Parameters!$C$86),6)))\n-\n(E$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!D$61,0,E$2*Parameters!D70))/(POWER((1+Parameters!$C$86),7)))\n-\n(E$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!D$61,0,E$2*Parameters!D71))/(POWER((1+Parameters!$C$86),8)))\n-\n(E$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!D$61,0,E$2*Parameters!D72))/(POWER((1+Parameters!$C$86),9)))\n-\n(E$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!D$61,0,E$2*Parameters!D73))/(POWER((1+Parameters!$C$86),10)))\n-\n(E$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!D$61,0,E$2*Parameters!D74))/(POWER((1+Parameters!$C$86),11)))\n-\n(E$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!D$61,0,E$2*Parameters!D75))/(POWER((1+Parameters!$C$86),12)))\n-\n(E$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!D$61,0,E$2*Parameters!D76))/(POWER((1+Parameters!$C$86),13)))\n-\n(E$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!D$61,0,E$2*Parameters!D77))/(POWER((1+Parameters!$C$86),14)))\n-\n(E$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!D$61,0,E$2*Parameters!D78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-F2)-\n((F$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!E$61,0,F$2*Parameters!E64))/(POWER((1+Parameters!$C$86),1)))\n-\n((F$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!E$61,0,F$2*Parameters!E65))/(POWER((1+Parameters!$C$86),2)))\n-\n(F$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!E$61,0,F$2*Parameters!E66))/(POWER((1+Parameters!$C$86),3)))\n-\n(F$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!E$61,0,F$2*Parameters!E67))/(POWER((1+Parameters!$C$86),4)))\n-\n(F$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!E$61,0,F$2*Parameters!E68))/(POWER((1+Parameters!$C$86),5)))\n-\n(F$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!E$61,0,F$2*Parameters!E69))/(POWER((1+Parameters!$C$86),6)))\n-\n(F$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!E$61,0,F$2*Parameters!E70))/(POWER((1+Parameters!$C$86),7)))\n-\n(F$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!E$61,0,F$2*Parameters!E71))/(POWER((1+Parameters!$C$86),8)))\n-\n(F$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!E$61,0,F$2*Parameters!E72))/(POWER((1+Parameters!$C$86),9)))\n-\n(F$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!E$61,0,F$2*Parameters!E73))/(POWER((1+Parameters!$C$86),10)))\n-\n(F$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!E$61,0,F$2*Parameters!E74))/(POWER((1+Parameters!$C$86),11)))\n-\n(F$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!E$61,0,F$2*Parameters!E75))/(POWER((1+Parameters!$C$86),12)))\n-\n(F$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!E$61,0,F$2*Parameters!E76))/(POWER((1+Parameters!$C$86),13)))\n-\n(F$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!E$61,0,F$2*Parameters!E77))/(POWER((1+Parameters!$C$86),14)))\n-\n(F$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!E$61,0,F$2*Parameters!E78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-G2)-\n((G$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!F$61,0,G$2*Parameters!F64))/(POWER((1+Parameters!$C$86),1)))\n-\n((G$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!F$61,0,G$2*Parameters!F65))/(POWER((1+Parameters!$C$86),2)))\n-\n(G$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!F$61,0,G$2*Parameters!F66))/(POWER((1+Parameters!$C$86),3)))\n-\n(G$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!F$61,0,G$2*Parameters!F67))/(POWER((1+Parameters!$C$86),4)))\n-\n(G$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!F$61,0,G$2*Parameters!F68))/(POWER((1+Parameters!$C$86),5)))\n-\n(G$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!F$61,0,G$2*Parameters!F69))/(POWER((1+Parameters!$C$86),6)))\n-\n(G$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!F$61,0,G$2*Parameters!F70))/(POWER((1+Parameters!$C$86),7)))\n-\n(G$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!F$61,0,G$2*Parameters!F71))/(POWER((1+Parameters!$C$86),8)))\n-\n(G$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!F$61,0,G$2*Parameters!F72))/(POWER((1+Parameters!$C$86),9)))\n-\n(G$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!F$61,0,G$2*Parameters!F73))/(POWER((1+Parameters!$C$86),10)))\n-\n(G$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!F$61,0,G$2*Parameters!F74))/(POWER((1+Parameters!$C$86),11)))\n-\n(G$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!F$61,0,G$2*Parameters!F75))/(POWER((1+Parameters!$C$86),12)))\n-\n(G$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!F$61,0,G$2*Parameters!F76))/(POWER((1+Parameters!$C$86),13)))\n-\n(G$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!F$61,0,G$2*Parameters!F77))/(POWER((1+Parameters!$C$86),14)))\n-\n(G$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!F$61,0,G$2*Parameters!F78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-H2)-\n((H$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!G$61,0,H$2*Parameters!G64))/(POWER((1+Parameters!$C$86),1)))\n-\n((H$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!G$61,0,H$2*Parameters!G65))/(POWER((1+Parameters!$C$86),2)))\n-\n(H$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!G$61,0,H$2*Parameters!G66))/(POWER((1+Parameters!$C$86),3)))\n-\n(H$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!G$61,0,H$2*Parameters!G67))/(POWER((1+Parameters!$C$86),4)))\n-\n(H$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!G$61,0,H$2*Parameters!G68))/(POWER((1+Parameters!$C$86),5)))\n-\n(H$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!G$61,0,H$2*Parameters!G69))/(POWER((1+Parameters!$C$86),6)))\n-\n(H$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!G$61,0,H$2*Parameters!G70))/(POWER((1+Parameters!$C$86),7)))\n-\n(H$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!G$61,0,H$2*Parameters!G71))/(POWER((1+Parameters!$C$86),8)))\n-\n(H$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!G$61,0,H$2*Parameters!G72))/(POWER((1+Parameters!$C$86),9)))\n-\n(H$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!G$61,0,H$2*Parameters!G73))/(POWER((1+Parameters!$C$86),10)))\n-\n(H$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!G$61,0,H$2*Parameters!G74))/(POWER((1+Parameters!$C$86),11)))\n-\n(H$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!G$61,0,H$2*Parameters!G75))/(POWER((1+Parameters!$C$86),12)))\n-\n(H$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!G$61,0,H$2*Parameters!G76))/(POWER((1+Parameters!$C$86),13)))\n-\n(H$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!G$61,0,H$2*Parameters!G77))/(POWER((1+Parameters!$C$86),14)))\n-\n(H$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!G$61,0,H$2*Parameters!G78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-I2)-\n((I$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!H$61,0,I$2*Parameters!H64))/(POWER((1+Parameters!$C$86),1)))\n-\n((I$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!H$61,0,I$2*Parameters!H65))/(POWER((1+Parameters!$C$86),2)))\n-\n(I$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!H$61,0,I$2*Parameters!H66))/(POWER((1+Parameters!$C$86),3)))\n-\n(I$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!H$61,0,I$2*Parameters!H67))/(POWER((1+Parameters!$C$86),4)))\n-\n(I$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!H$61,0,I$2*Parameters!H68))/(POWER((1+Parameters!$C$86),5)))\n-\n(I$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!H$61,0,I$2*Parameters!H69))/(POWER((1+Parameters!$C$86),6)))\n-\n(I$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!H$61,0,I$2*Parameters!H70))/(POWER((1+Parameters!$C$86),7)))\n-\n(I$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!H$61,0,I$2*Parameters!H71))/(POWER((1+Parameters!$C$86),8)))\n-\n(I$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!H$61,0,I$2*Parameters!H72))/(POWER((1+Parameters!$C$86),9)))\n-\n(I$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!H$61,0,I$2*Parameters!H73))/(POWER((1+Parameters!$C$86),10)))\n-\n(I$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!H$61,0,I$2*Parameters!H74))/(POWER((1+Parameters!$C$86),11)))\n-\n(I$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!H$61,0,I$2*Parameters!H75))/(POWER((1+Parameters!$C$86),12)))\n-\n(I$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!H$61,0,I$2*Parameters!H76))/(POWER((1+Parameters!$C$86),13)))\n-\n(I$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!H$61,0,I$2*Parameters!H77))/(POWER((1+Parameters!$C$86),14)))\n-\n(I$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!H$61,0,I$2*Parameters!H78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-J2)-\n((J$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!I$61,0,J$2*Parameters!I64))/(POWER((1+Parameters!$C$86),1)))\n-\n((J$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!I$61,0,J$2*Parameters!I65))/(POWER((1+Parameters!$C$86),2)))\n-\n(J$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!I$61,0,J$2*Parameters!I66))/(POWER((1+Parameters!$C$86),3)))\n-\n(J$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!I$61,0,J$2*Parameters!I67))/(POWER((1+Parameters!$C$86),4)))\n-\n(J$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!I$61,0,J$2*Parameters!I68))/(POWER((1+Parameters!$C$86),5)))\n-\n(J$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!I$61,0,J$2*Parameters!I69))/(POWER((1+Parameters!$C$86),6)))\n-\n(J$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!I$61,0,J$2*Parameters!I70))/(POWER((1+Parameters!$C$86),7)))\n-\n(J$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!I$61,0,J$2*Parameters!I71))/(POWER((1+Parameters!$C$86),8)))\n-\n(J$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!I$61,0,J$2*Parameters!I72))/(POWER((1+Parameters!$C$86),9)))\n-\n(J$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!I$61,0,J$2*Parameters!I73))/(POWER((1+Parameters!$C$86),10)))\n-\n(J$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!I$61,0,J$2*Parameters!I74))/(POWER((1+Parameters!$C$86),11)))\n-\n(J$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!I$61,0,J$2*Parameters!I75))/(POWER((1+Parameters!$C$86),12)))\n-\n(J$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!I$61,0,J$2*Parameters!I76))/(POWER((1+Parameters!$C$86),13)))\n-\n(J$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!I$61,0,J$2*Parameters!I77))/(POWER((1+Parameters!$C$86),14)))\n-\n(J$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!I$61,0,J$2*Parameters!I78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-K2)-\n((K$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!J$61,0,K$2*Parameters!J64))/(POWER((1+Parameters!$C$86),1)))\n-\n((K$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!J$61,0,K$2*Parameters!J65))/(POWER((1+Parameters!$C$86),2)))\n-\n(K$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!J$61,0,K$2*Parameters!J66))/(POWER((1+Parameters!$C$86),3)))\n-\n(K$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!J$61,0,K$2*Parameters!J67))/(POWER((1+Parameters!$C$86),4)))\n-\n(K$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!J$61,0,K$2*Parameters!J68))/(POWER((1+Parameters!$C$86),5)))\n-\n(K$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!J$61,0,K$2*Parameters!J69))/(POWER((1+Parameters!$C$86),6)))\n-\n(K$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!J$61,0,K$2*Parameters!J70))/(POWER((1+Parameters!$C$86),7)))\n-\n(K$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!J$61,0,K$2*Parameters!J71))/(POWER((1+Parameters!$C$86),8)))\n-\n(K$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!J$61,0,K$2*Parameters!J72))/(POWER((1+Parameters!$C$86),9)))\n-\n(K$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!J$61,0,K$2*Parameters!J73))/(POWER((1+Parameters!$C$86),10)))\n-\n(K$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!J$61,0,K$2*Parameters!J74))/(POWER((1+Parameters!$C$86),11)))\n-\n(K$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!J$61,0,K$2*Parameters!J75))/(POWER((1+Parameters!$C$86),12)))\n-\n(K$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!J$61,0,K$2*Parameters!J76))/(POWER((1+Parameters!$C$86),13)))\n-\n(K$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!J$61,0,K$2*Parameters!J77))/(POWER((1+Parameters!$C$86),14)))\n-\n(K$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!J$61,0,K$2*Parameters!J78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-L2)-\n((L$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!K$61,0,L$2*Parameters!K64))/(POWER((1+Parameters!$C$86),1)))\n-\n((L$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!K$61,0,L$2*Parameters!K65))/(POWER((1+Parameters!$C$86),2)))\n-\n(L$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!K$61,0,L$2*Parameters!K66))/(POWER((1+Parameters!$C$86),3)))\n-\n(L$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!K$61,0,L$2*Parameters!K67))/(POWER((1+Parameters!$C$86),4)))\n-\n(L$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!K$61,0,L$2*Parameters!K68))/(POWER((1+Parameters!$C$86),5)))\n-\n(L$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!K$61,0,L$2*Parameters!K69))/(POWER((1+Parameters!$C$86),6)))\n-\n(L$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!K$61,0,L$2*Parameters!K70))/(POWER((1+Parameters!$C$86),7)))\n-\n(L$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!K$61,0,L$2*Parameters!K71))/(POWER((1+Parameters!$C$86),8)))\n-\n(L$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!K$61,0,L$2*Parameters!K72))/(POWER((1+Parameters!$C$86),9)))\n-\n(L$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!K$61,0,L$2*Parameters!K73))/(POWER((1+Parameters!$C$86),10)))\n-\n(L$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!K$61,0,L$2*Parameters!K74))/(POWER((1+Parameters!$C$86),11)))\n-\n(L$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!K$61,0,L$2*Parameters!K75))/(POWER((1+Parameters!$C$86),12)))\n-\n(L$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!K$61,0,L$2*Parameters!K76))/(POWER((1+Parameters!$C$86),13)))\n-\n(L$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!K$61,0,L$2*Parameters!K77))/(POWER((1+Parameters!$C$86),14)))\n-\n(L$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!K$61,0,L$2*Parameters!K78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-M2)-\n((M$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!L$61,0,M$2*Parameters!L64))/(POWER((1+Parameters!$C$86),1)))\n-\n((M$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!L$61,0,M$2*Parameters!L65))/(POWER((1+Parameters!$C$86),2)))\n-\n(M$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!L$61,0,M$2*Parameters!L66))/(POWER((1+Parameters!$C$86),3)))\n-\n(M$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!L$61,0,M$2*Parameters!L67))/(POWER((1+Parameters!$C$86),4)))\n-\n(M$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!L$61,0,M$2*Parameters!L68))/(POWER((1+Parameters!$C$86),5)))\n-\n(M$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!L$61,0,M$2*Parameters!L69))/(POWER((1+Parameters!$C$86),6)))\n-\n(M$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!L$61,0,M$2*Parameters!L70))/(POWER((1+Parameters!$C$86),7)))\n-\n(M$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!L$61,0,M$2*Parameters!L71))/(POWER((1+Parameters!$C$86),8)))\n-\n(M$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!L$61,0,M$2*Parameters!L72))/(POWER((1+Parameters!$C$86),9)))\n-\n(M$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!L$61,0,M$2*Parameters!L73))/(POWER((1+Parameters!$C$86),10)))\n-\n(M$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!L$61,0,M$2*Parameters!L74))/(POWER((1+Parameters!$C$86),11)))\n-\n(M$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!L$61,0,M$2*Parameters!L75))/(POWER((1+Parameters!$C$86),12)))\n-\n(M$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!L$61,0,M$2*Parameters!L76))/(POWER((1+Parameters!$C$86),13)))\n-\n(M$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!L$61,0,M$2*Parameters!L77))/(POWER((1+Parameters!$C$86),14)))\n-\n(M$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!L$61,0,M$2*Parameters!L78))/(POWER((1+Parameters!$C$86),15)))","v":0},{"$f":"PV(Parameters!$C$86,Parameters!$C$84,-N2)-\n((N$2)/(POWER((1+Parameters!$C$86),1))- (IF(1<Parameters!M$61,0,N$2*Parameters!M64))/(POWER((1+Parameters!$C$86),1)))\n-\n((N$2)/(POWER((1+Parameters!$C$86),2))- (IF(2<Parameters!M$61,0,N$2*Parameters!M65))/(POWER((1+Parameters!$C$86),2)))\n-\n(N$2/(POWER((1+Parameters!$C$86),3))- (IF(3<Parameters!M$61,0,N$2*Parameters!M66))/(POWER((1+Parameters!$C$86),3)))\n-\n(N$2/(POWER((1+Parameters!$C$86),4))- (IF(4<Parameters!M$61,0,N$2*Parameters!M67))/(POWER((1+Parameters!$C$86),4)))\n-\n(N$2/(POWER((1+Parameters!$C$86),5))- (IF(5<Parameters!M$61,0,N$2*Parameters!M68))/(POWER((1+Parameters!$C$86),5)))\n-\n(N$2/(POWER((1+Parameters!$C$86),6))- (IF(6<Parameters!M$61,0,N$2*Parameters!M69))/(POWER((1+Parameters!$C$86),6)))\n-\n(N$2/(POWER((1+Parameters!$C$86),7))- (IF(7<Parameters!M$61,0,N$2*Parameters!M70))/(POWER((1+Parameters!$C$86),7)))\n-\n(N$2/(POWER((1+Parameters!$C$86),8))- (IF(8<Parameters!M$61,0,N$2*Parameters!M71))/(POWER((1+Parameters!$C$86),8)))\n-\n(N$2/(POWER((1+Parameters!$C$86),9))- (IF(9<Parameters!M$61,0,N$2*Parameters!M72))/(POWER((1+Parameters!$C$86),9)))\n-\n(N$2/(POWER((1+Parameters!$C$86),10))- (IF(10<Parameters!M$61,0,N$2*Parameters!M73))/(POWER((1+Parameters!$C$86),10)))\n-\n(N$2/(POWER((1+Parameters!$C$86),11))- (IF(11<Parameters!M$61,0,N$2*Parameters!M74))/(POWER((1+Parameters!$C$86),11)))\n-\n(N$2/(POWER((1+Parameters!$C$86),12))- (IF(12<Parameters!M$61,0,N$2*Parameters!M75))/(POWER((1+Parameters!$C$86),12)))\n-\n(N$2/(POWER((1+Parameters!$C$86),13))- (IF(13<Parameters!M$61,0,N$2*Parameters!M76))/(POWER((1+Parameters!$C$86),13)))\n-\n(N$2/(POWER((1+Parameters!$C$86),14))- (IF(14<Parameters!M$61,0,N$2*Parameters!M77))/(POWER((1+Parameters!$C$86),14)))\n-\n(N$2/(POWER((1+Parameters!$C$86),15))- (IF(15<Parameters!M$61,0,N$2*Parameters!M78))/(POWER((1+Parameters!$C$86),15)))","v":0}]
[null,"Average Annual Benefits (M1)",null,"Year","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,{"$f":"E2","v":0},null,1,{"$f":"IF($D6>15,E$2,IF('Benefits per year'!$D6<Parameters!D$61,0,E$2*Parameters!D64))","v":0},{"$f":"IF($D6>15,F$2,IF('Benefits per year'!$D6<Parameters!E$61,0,F$2*Parameters!E64))","v":0},{"$f":"IF($D6>15,G$2,IF('Benefits per year'!$D6<Parameters!F$61,0,G$2*Parameters!F64))","v":0},{"$f":"IF($D6>15,H$2,IF('Benefits per year'!$D6<Parameters!G$61,0,H$2*Parameters!G64))","v":0},{"$f":"IF($D6>15,I$2,IF('Benefits per year'!$D6<Parameters!H$61,0,I$2*Parameters!H64))","v":0},{"$f":"IF($D6>15,J$2,IF('Benefits per year'!$D6<Parameters!I$61,0,J$2*Parameters!I64))","v":0},{"$f":"IF($D6>15,K$2,IF('Benefits per year'!$D6<Parameters!J$61,0,K$2*Parameters!J64))","v":0},{"$f":"IF($D6>15,L$2,IF('Benefits per year'!$D6<Parameters!K$61,0,L$2*Parameters!K64))","v":0},{"$f":"IF($D6>15,M$2,IF('Benefits per year'!$D6<Parameters!L$61,0,M$2*Parameters!L64))","v":0},{"$f":"IF($D6>15,N$2,IF('Benefits per year'!$D6<Parameters!M$61,0,N$2*Parameters!M64))","v":0}]
[null,null,null,2,{"$f":"IF($D7>15,E$2,IF('Benefits per year'!$D7<Parameters!D$61,0,E$2*Parameters!D65))","v":0},{"$f":"IF($D7>15,F$2,IF('Benefits per year'!$D7<Parameters!E$61,0,F$2*Parameters!E65))","v":0},{"$f":"IF($D7>15,G$2,IF('Benefits per year'!$D7<Parameters!F$61,0,G$2*Parameters!F65))","v":0},{"$f":"IF($D7>15,H$2,IF('Benefits per year'!$D7<Parameters!G$61,0,H$2*Parameters!G65))","v":0},{"$f":"IF($D7>15,I$2,IF('Benefits per year'!$D7<Parameters!H$61,0,I$2*Parameters!H65))","v":0},{"$f":"IF($D7>15,J$2,IF('Benefits per year'!$D7<Parameters!I$61,0,J$2*Parameters!I65))","v":0},{"$f":"IF($D7>15,K$2,IF('Benefits per year'!$D7<Parameters!J$61,0,K$2*Parameters!J65))","v":0},{"$f":"IF($D7>15,L$2,IF('Benefits per year'!$D7<Parameters!K$61,0,L$2*Parameters!K65))","v":0},{"$f":"IF($D7>15,M$2,IF('Benefits per year'!$D7<Parameters!L$61,0,M$2*Parameters!L65))","v":0},{"$f":"IF($D7>15,N$2,IF('Benefits per year'!$D7<Parameters!M$61,0,N$2*Parameters!M65))","v":0}]
[null,"difference for Mitigation 1",{"$f":"C10-B10+C11-B11+C12-B12+C13-B13+C14-B14+C15-B15+C16-B16+C17-B17+C18-B18+C19-B19+C20-B20+C21-B21+C22-B22+C23-B23+C24-B24","v":0},3,{"$f":"IF($D8>15,E$2,IF('Benefits per year'!$D8<Parameters!D$61,0,E$2*Parameters!D66))","v":0},{"$f":"IF($D8>15,F$2,IF('Benefits per year'!$D8<Parameters!E$61,0,F$2*Parameters!E66))","v":0},{"$f":"IF($D8>15,G$2,IF('Benefits per year'!$D8<Parameters!F$61,0,G$2*Parameters!F66))","v":0},{"$f":"IF($D8>15,H$2,IF('Benefits per year'!$D8<Parameters!G$61,0,H$2*Parameters!G66))","v":0},{"$f":"IF($D8>15,I$2,IF('Benefits per year'!$D8<Parameters!H$61,0,I$2*Parameters!H66))","v":0},{"$f":"IF($D8>15,J$2,IF('Benefits per year'!$D8<Parameters!I$61,0,J$2*Parameters!I66))","v":0},{"$f":"IF($D8>15,K$2,IF('Benefits per year'!$D8<Parameters!J$61,0,K$2*Parameters!J66))","v":0},{"$f":"IF($D8>15,L$2,IF('Benefits per year'!$D8<Parameters!K$61,0,L$2*Parameters!K66))","v":0},{"$f":"IF($D8>15,M$2,IF('Benefits per year'!$D8<Parameters!L$61,0,M$2*Parameters!L66))","v":0},{"$f":"IF($D8>15,N$2,IF('Benefits per year'!$D8<Parameters!M$61,0,N$2*Parameters!M66))","v":0}]
[null,null,null,4,{"$f":"IF($D9>15,E$2,IF('Benefits per year'!$D9<Parameters!D$61,0,E$2*Parameters!D67))","v":0},{"$f":"IF($D9>15,F$2,IF('Benefits per year'!$D9<Parameters!E$61,0,F$2*Parameters!E67))","v":0},{"$f":"IF($D9>15,G$2,IF('Benefits per year'!$D9<Parameters!F$61,0,G$2*Parameters!F67))","v":0},{"$f":"IF($D9>15,H$2,IF('Benefits per year'!$D9<Parameters!G$61,0,H$2*Parameters!G67))","v":0},{"$f":"IF($D9>15,I$2,IF('Benefits per year'!$D9<Parameters!H$61,0,I$2*Parameters!H67))","v":0},{"$f":"IF($D9>15,J$2,IF('Benefits per year'!$D9<Parameters!I$61,0,J$2*Parameters!I67))","v":0},{"$f":"IF($D9>15,K$2,IF('Benefits per year'!$D9<Parameters!J$61,0,K$2*Parameters!J67))","v":0},{"$f":"IF($D9>15,L$2,IF('Benefits per year'!$D9<Parameters!K$61,0,L$2*Parameters!K67))","v":0},{"$f":"IF($D9>15,M$2,IF('Benefits per year'!$D9<Parameters!L$61,0,M$2*Parameters!L67))","v":0},{"$f":"IF($D9>15,N$2,IF('Benefits per year'!$D9<Parameters!M$61,0,N$2*Parameters!M67))","v":0}]
[1,{"$f":"(IF(1<Parameters!D$61,0,$B$6*Parameters!D64))/(POWER((1+Parameters!$C$86),1))","v":0},{"$f":"($B$6)/(POWER((1+Parameters!$C$86),1))","v":0},5,{"$f":"IF($D10>15,E$2,IF('Benefits per year'!$D10<Parameters!D$61,0,E$2*Parameters!D68))","v":0},{"$f":"IF($D10>15,F$2,IF('Benefits per year'!$D10<Parameters!E$61,0,F$2*Parameters!E68))","v":0},{"$f":"IF($D10>15,G$2,IF('Benefits per year'!$D10<Parameters!F$61,0,G$2*Parameters!F68))","v":0},{"$f":"IF($D10>15,H$2,IF('Benefits per year'!$D10<Parameters!G$61,0,H$2*Parameters!G68))","v":0},{"$f":"IF($D10>15,I$2,IF('Benefits per year'!$D10<Parameters!H$61,0,I$2*Parameters!H68))","v":0},{"$f":"IF($D10>15,J$2,IF('Benefits per year'!$D10<Parameters!I$61,0,J$2*Parameters!I68))","v":0},{"$f":"IF($D10>15,K$2,IF('Benefits per year'!$D10<Parameters!J$61,0,K$2*Parameters!J68))","v":0},{"$f":"IF($D10>15,L$2,IF('Benefits per year'!$D10<Parameters!K$61,0,L$2*Parameters!K68))","v":0},{"$f":"IF($D10>15,M$2,IF('Benefits per year'!$D10<Parameters!L$61,0,M$2*Parameters!L68))","v":0},{"$f":"IF($D10>15,N$2,IF('Benefits per year'!$D10<Parameters!M$61,0,N$2*Parameters!M68))","v":0}]
[2,{"$f":"(IF(2<Parameters!D$61,0,$B$6*Parameters!D65))/(POWER((1+Parameters!$C$86),2))","v":0},{"$f":"($B$6)/(POWER((1+Parameters!$C$86),2))","v":0},6,{"$f":"IF($D11>15,E$2,IF('Benefits per year'!$D11<Parameters!D$61,0,E$2*Parameters!D69))","v":0},{"$f":"IF($D11>15,F$2,IF('Benefits per year'!$D11<Parameters!E$61,0,F$2*Parameters!E69))","v":0},{"$f":"IF($D11>15,G$2,IF('Benefits per year'!$D11<Parameters!F$61,0,G$2*Parameters!F69))","v":0},{"$f":"IF($D11>15,H$2,IF('Benefits per year'!$D11<Parameters!G$61,0,H$2*Parameters!G69))","v":0},{"$f":"IF($D11>15,I$2,IF('Benefits per year'!$D11<Parameters!H$61,0,I$2*Parameters!H69))","v":0},{"$f":"IF($D11>15,J$2,IF('Benefits per year'!$D11<Parameters!I$61,0,J$2*Parameters!I69))","v":0},{"$f":"IF($D11>15,K$2,IF('Benefits per year'!$D11<Parameters!J$61,0,K$2*Parameters!J69))","v":0},{"$f":"IF($D11>15,L$2,IF('Benefits per year'!$D11<Parameters!K$61,0,L$2*Parameters!K69))","v":0},{"$f":"IF($D11>15,M$2,IF('Benefits per year'!$D11<Parameters!L$61,0,M$2*Parameters!L69))","v":0},{"$f":"IF($D11>15,N$2,IF('Benefits per year'!$D11<Parameters!M$61,0,N$2*Parameters!M69))","v":0}]
[3,{"$f":"(IF(3<Parameters!D$61,0,$B$6*Parameters!D66))/(POWER((1+Parameters!$C$86),3))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),3))","v":0},7,{"$f":"IF($D12>15,E$2,IF('Benefits per year'!$D12<Parameters!D$61,0,E$2*Parameters!D70))","v":0},{"$f":"IF($D12>15,F$2,IF('Benefits per year'!$D12<Parameters!E$61,0,F$2*Parameters!E70))","v":0},{"$f":"IF($D12>15,G$2,IF('Benefits per year'!$D12<Parameters!F$61,0,G$2*Parameters!F70))","v":0},{"$f":"IF($D12>15,H$2,IF('Benefits per year'!$D12<Parameters!G$61,0,H$2*Parameters!G70))","v":0},{"$f":"IF($D12>15,I$2,IF('Benefits per year'!$D12<Parameters!H$61,0,I$2*Parameters!H70))","v":0},{"$f":"IF($D12>15,J$2,IF('Benefits per year'!$D12<Parameters!I$61,0,J$2*Parameters!I70))","v":0},{"$f":"IF($D12>15,K$2,IF('Benefits per year'!$D12<Parameters!J$61,0,K$2*Parameters!J70))","v":0},{"$f":"IF($D12>15,L$2,IF('Benefits per year'!$D12<Parameters!K$61,0,L$2*Parameters!K70))","v":0},{"$f":"IF($D12>15,M$2,IF('Benefits per year'!$D12<Parameters!L$61,0,M$2*Parameters!L70))","v":0},{"$f":"IF($D12>15,N$2,IF('Benefits per year'!$D12<Parameters!M$61,0,N$2*Parameters!M70))","v":0}]
[4,{"$f":"(IF(4<Parameters!D$61,0,$B$6*Parameters!D67))/(POWER((1+Parameters!$C$86),4))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),4))","v":0},8,{"$f":"IF($D13>15,E$2,IF('Benefits per year'!$D13<Parameters!D$61,0,E$2*Parameters!D71))","v":0},{"$f":"IF($D13>15,F$2,IF('Benefits per year'!$D13<Parameters!E$61,0,F$2*Parameters!E71))","v":0},{"$f":"IF($D13>15,G$2,IF('Benefits per year'!$D13<Parameters!F$61,0,G$2*Parameters!F71))","v":0},{"$f":"IF($D13>15,H$2,IF('Benefits per year'!$D13<Parameters!G$61,0,H$2*Parameters!G71))","v":0},{"$f":"IF($D13>15,I$2,IF('Benefits per year'!$D13<Parameters!H$61,0,I$2*Parameters!H71))","v":0},{"$f":"IF($D13>15,J$2,IF('Benefits per year'!$D13<Parameters!I$61,0,J$2*Parameters!I71))","v":0},{"$f":"IF($D13>15,K$2,IF('Benefits per year'!$D13<Parameters!J$61,0,K$2*Parameters!J71))","v":0},{"$f":"IF($D13>15,L$2,IF('Benefits per year'!$D13<Parameters!K$61,0,L$2*Parameters!K71))","v":0},{"$f":"IF($D13>15,M$2,IF('Benefits per year'!$D13<Parameters!L$61,0,M$2*Parameters!L71))","v":0},{"$f":"IF($D13>15,N$2,IF('Benefits per year'!$D13<Parameters!M$61,0,N$2*Parameters!M71))","v":0}]
[5,{"$f":"(IF(5<Parameters!D$61,0,$B$6*Parameters!D68))/(POWER((1+Parameters!$C$86),5))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),5))","v":0},9,{"$f":"IF($D14>15,E$2,IF('Benefits per year'!$D14<Parameters!D$61,0,E$2*Parameters!D72))","v":0},{"$f":"IF($D14>15,F$2,IF('Benefits per year'!$D14<Parameters!E$61,0,F$2*Parameters!E72))","v":0},{"$f":"IF($D14>15,G$2,IF('Benefits per year'!$D14<Parameters!F$61,0,G$2*Parameters!F72))","v":0},{"$f":"IF($D14>15,H$2,IF('Benefits per year'!$D14<Parameters!G$61,0,H$2*Parameters!G72))","v":0},{"$f":"IF($D14>15,I$2,IF('Benefits per year'!$D14<Parameters!H$61,0,I$2*Parameters!H72))","v":0},{"$f":"IF($D14>15,J$2,IF('Benefits per year'!$D14<Parameters!I$61,0,J$2*Parameters!I72))","v":0},{"$f":"IF($D14>15,K$2,IF('Benefits per year'!$D14<Parameters!J$61,0,K$2*Parameters!J72))","v":0},{"$f":"IF($D14>15,L$2,IF('Benefits per year'!$D14<Parameters!K$61,0,L$2*Parameters!K72))","v":0},{"$f":"IF($D14>15,M$2,IF('Benefits per year'!$D14<Parameters!L$61,0,M$2*Parameters!L72))","v":0},{"$f":"IF($D14>15,N$2,IF('Benefits per year'!$D14<Parameters!M$61,0,N$2*Parameters!M72))","v":0}]
[6,{"$f":"(IF(6<Parameters!D$61,0,$B$6*Parameters!D69))/(POWER((1+Parameters!$C$86),6))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),6))","v":0},10,{"$f":"IF($D15>15,E$2,IF('Benefits per year'!$D15<Parameters!D$61,0,E$2*Parameters!D73))","v":0},{"$f":"IF($D15>15,F$2,IF('Benefits per year'!$D15<Parameters!E$61,0,F$2*Parameters!E73))","v":0},{"$f":"IF($D15>15,G$2,IF('Benefits per year'!$D15<Parameters!F$61,0,G$2*Parameters!F73))","v":0},{"$f":"IF($D15>15,H$2,IF('Benefits per year'!$D15<Parameters!G$61,0,H$2*Parameters!G73))","v":0},{"$f":"IF($D15>15,I$2,IF('Benefits per year'!$D15<Parameters!H$61,0,I$2*Parameters!H73))","v":0},{"$f":"IF($D15>15,J$2,IF('Benefits per year'!$D15<Parameters!I$61,0,J$2*Parameters!I73))","v":0},{"$f":"IF($D15>15,K$2,IF('Benefits per year'!$D15<Parameters!J$61,0,K$2*Parameters!J73))","v":0},{"$f":"IF($D15>15,L$2,IF('Benefits per year'!$D15<Parameters!K$61,0,L$2*Parameters!K73))","v":0},{"$f":"IF($D15>15,M$2,IF('Benefits per year'!$D15<Parameters!L$61,0,M$2*Parameters!L73))","v":0},{"$f":"IF($D15>15,N$2,IF('Benefits per year'!$D15<Parameters!M$61,0,N$2*Parameters!M73))","v":0}]
[7,{"$f":"(IF(7<Parameters!D$61,0,$B$6*Parameters!D70))/(POWER((1+Parameters!$C$86),7))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),7))","v":0},11,{"$f":"IF($D16>15,E$2,IF('Benefits per year'!$D16<Parameters!D$61,0,E$2*Parameters!D74))","v":0},{"$f":"IF($D16>15,F$2,IF('Benefits per year'!$D16<Parameters!E$61,0,F$2*Parameters!E74))","v":0},{"$f":"IF($D16>15,G$2,IF('Benefits per year'!$D16<Parameters!F$61,0,G$2*Parameters!F74))","v":0},{"$f":"IF($D16>15,H$2,IF('Benefits per year'!$D16<Parameters!G$61,0,H$2*Parameters!G74))","v":0},{"$f":"IF($D16>15,I$2,IF('Benefits per year'!$D16<Parameters!H$61,0,I$2*Parameters!H74))","v":0},{"$f":"IF($D16>15,J$2,IF('Benefits per year'!$D16<Parameters!I$61,0,J$2*Parameters!I74))","v":0},{"$f":"IF($D16>15,K$2,IF('Benefits per year'!$D16<Parameters!J$61,0,K$2*Parameters!J74))","v":0},{"$f":"IF($D16>15,L$2,IF('Benefits per year'!$D16<Parameters!K$61,0,L$2*Parameters!K74))","v":0},{"$f":"IF($D16>15,M$2,IF('Benefits per year'!$D16<Parameters!L$61,0,M$2*Parameters!L74))","v":0},{"$f":"IF($D16>15,N$2,IF('Benefits per year'!$D16<Parameters!M$61,0,N$2*Parameters!M74))","v":0}]
[8,{"$f":"(IF(8<Parameters!D$61,0,$B$6*Parameters!D71))/(POWER((1+Parameters!$C$86),8))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),8))","v":0},12,{"$f":"IF($D17>15,E$2,IF('Benefits per year'!$D17<Parameters!D$61,0,E$2*Parameters!D75))","v":0},{"$f":"IF($D17>15,F$2,IF('Benefits per year'!$D17<Parameters!E$61,0,F$2*Parameters!E75))","v":0},{"$f":"IF($D17>15,G$2,IF('Benefits per year'!$D17<Parameters!F$61,0,G$2*Parameters!F75))","v":0},{"$f":"IF($D17>15,H$2,IF('Benefits per year'!$D17<Parameters!G$61,0,H$2*Parameters!G75))","v":0},{"$f":"IF($D17>15,I$2,IF('Benefits per year'!$D17<Parameters!H$61,0,I$2*Parameters!H75))","v":0},{"$f":"IF($D17>15,J$2,IF('Benefits per year'!$D17<Parameters!I$61,0,J$2*Parameters!I75))","v":0},{"$f":"IF($D17>15,K$2,IF('Benefits per year'!$D17<Parameters!J$61,0,K$2*Parameters!J75))","v":0},{"$f":"IF($D17>15,L$2,IF('Benefits per year'!$D17<Parameters!K$61,0,L$2*Parameters!K75))","v":0},{"$f":"IF($D17>15,M$2,IF('Benefits per year'!$D17<Parameters!L$61,0,M$2*Parameters!L75))","v":0},{"$f":"IF($D17>15,N$2,IF('Benefits per year'!$D17<Parameters!M$61,0,N$2*Parameters!M75))","v":0}]
[9,{"$f":"(IF(9<Parameters!D$61,0,$B$6*Parameters!D72))/(POWER((1+Parameters!$C$86),9))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),9))","v":0},13,{"$f":"IF($D18>15,E$2,IF('Benefits per year'!$D18<Parameters!D$61,0,E$2*Parameters!D76))","v":0},{"$f":"IF($D18>15,F$2,IF('Benefits per year'!$D18<Parameters!E$61,0,F$2*Parameters!E76))","v":0},{"$f":"IF($D18>15,G$2,IF('Benefits per year'!$D18<Parameters!F$61,0,G$2*Parameters!F76))","v":0},{"$f":"IF($D18>15,H$2,IF('Benefits per year'!$D18<Parameters!G$61,0,H$2*Parameters!G76))","v":0},{"$f":"IF($D18>15,I$2,IF('Benefits per year'!$D18<Parameters!H$61,0,I$2*Parameters!H76))","v":0},{"$f":"IF($D18>15,J$2,IF('Benefits per year'!$D18<Parameters!I$61,0,J$2*Parameters!I76))","v":0},{"$f":"IF($D18>15,K$2,IF('Benefits per year'!$D18<Parameters!J$61,0,K$2*Parameters!J76))","v":0},{"$f":"IF($D18>15,L$2,IF('Benefits per year'!$D18<Parameters!K$61,0,L$2*Parameters!K76))","v":0},{"$f":"IF($D18>15,M$2,IF('Benefits per year'!$D18<Parameters!L$61,0,M$2*Parameters!L76))","v":0},{"$f":"IF($D18>15,N$2,IF('Benefits per year'!$D18<Parameters!M$61,0,N$2*Parameters!M76))","v":0}]
[10,{"$f":"(IF(10<Parameters!D$61,0,$B$6*Parameters!D73))/(POWER((1+Parameters!$C$86),10))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),10))","v":0},14,{"$f":"IF($D19>15,E$2,IF('Benefits per year'!$D19<Parameters!D$61,0,E$2*Parameters!D77))","v":0},{"$f":"IF($D19>15,F$2,IF('Benefits per year'!$D19<Parameters!E$61,0,F$2*Parameters!E77))","v":0},{"$f":"IF($D19>15,G$2,IF('Benefits per year'!$D19<Parameters!F$61,0,G$2*Parameters!F77))","v":0},{"$f":"IF($D19>15,H$2,IF('Benefits per year'!$D19<Parameters!G$61,0,H$2*Parameters!G77))","v":0},{"$f":"IF($D19>15,I$2,IF('Benefits per year'!$D19<Parameters!H$61,0,I$2*Parameters!H77))","v":0},{"$f":"IF($D19>15,J$2,IF('Benefits per year'!$D19<Parameters!I$61,0,J$2*Parameters!I77))","v":0},{"$f":"IF($D19>15,K$2,IF('Benefits per year'!$D19<Parameters!J$61,0,K$2*Parameters!J77))","v":0},{"$f":"IF($D19>15,L$2,IF('Benefits per year'!$D19<Parameters!K$61,0,L$2*Parameters!K77))","v":0},{"$f":"IF($D19>15,M$2,IF('Benefits per year'!$D19<Parameters!L$61,0,M$2*Parameters!L77))","v":0},{"$f":"IF($D19>15,N$2,IF('Benefits per year'!$D19<Parameters!M$61,0,N$2*Parameters!M77))","v":0}]
[11,{"$f":"(IF(11<Parameters!D$61,0,$B$6*Parameters!D74))/(POWER((1+Parameters!$C$86),11))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),11))","v":0},15,{"$f":"IF($D20>15,E$2,IF('Benefits per year'!$D20<Parameters!D$61,0,E$2*Parameters!D78))","v":0},{"$f":"IF($D20>15,F$2,IF('Benefits per year'!$D20<Parameters!E$61,0,F$2*Parameters!E78))","v":0},{"$f":"IF($D20>15,G$2,IF('Benefits per year'!$D20<Parameters!F$61,0,G$2*Parameters!F78))","v":0},{"$f":"IF($D20>15,H$2,IF('Benefits per year'!$D20<Parameters!G$61,0,H$2*Parameters!G78))","v":0},{"$f":"IF($D20>15,I$2,IF('Benefits per year'!$D20<Parameters!H$61,0,I$2*Parameters!H78))","v":0},{"$f":"IF($D20>15,J$2,IF('Benefits per year'!$D20<Parameters!I$61,0,J$2*Parameters!I78))","v":0},{"$f":"IF($D20>15,K$2,IF('Benefits per year'!$D20<Parameters!J$61,0,K$2*Parameters!J78))","v":0},{"$f":"IF($D20>15,L$2,IF('Benefits per year'!$D20<Parameters!K$61,0,L$2*Parameters!K78))","v":0},{"$f":"IF($D20>15,M$2,IF('Benefits per year'!$D20<Parameters!L$61,0,M$2*Parameters!L78))","v":0},{"$f":"IF($D20>15,N$2,IF('Benefits per year'!$D20<Parameters!M$61,0,N$2*Parameters!M78))","v":0}]
[12,{"$f":"(IF(12<Parameters!D$61,0,$B$6*Parameters!D75))/(POWER((1+Parameters!$C$86),12))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),12))","v":0},16,{"$f":"IF($D21>15,E$2,IF('Benefits per year'!$D21<Parameters!D$61,0,E$2*Parameters!D79))","v":0},{"$f":"IF($D21>15,F$2,IF('Benefits per year'!$D21<Parameters!E$61,0,F$2*Parameters!E79))","v":0},{"$f":"IF($D21>15,G$2,IF('Benefits per year'!$D21<Parameters!F$61,0,G$2*Parameters!F79))","v":0},{"$f":"IF($D21>15,H$2,IF('Benefits per year'!$D21<Parameters!G$61,0,H$2*Parameters!G79))","v":0},{"$f":"IF($D21>15,I$2,IF('Benefits per year'!$D21<Parameters!H$61,0,I$2*Parameters!H79))","v":0},{"$f":"IF($D21>15,J$2,IF('Benefits per year'!$D21<Parameters!I$61,0,J$2*Parameters!I79))","v":0},{"$f":"IF($D21>15,K$2,IF('Benefits per year'!$D21<Parameters!J$61,0,K$2*Parameters!J79))","v":0},{"$f":"IF($D21>15,L$2,IF('Benefits per year'!$D21<Parameters!K$61,0,L$2*Parameters!K79))","v":0},{"$f":"IF($D21>15,M$2,IF('Benefits per year'!$D21<Parameters!L$61,0,M$2*Parameters!L79))","v":0},{"$f":"IF($D21>15,N$2,IF('Benefits per year'!$D21<Parameters!M$61,0,N$2*Parameters!M79))","v":0}]
[13,{"$f":"(IF(13<Parameters!D$61,0,$B$6*Parameters!D76))/(POWER((1+Parameters!$C$86),13))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),13))","v":0},17,{"$f":"IF($D22>15,E$2,IF('Benefits per year'!$D22<Parameters!D$61,0,E$2*Parameters!D80))","v":0},{"$f":"IF($D22>15,F$2,IF('Benefits per year'!$D22<Parameters!E$61,0,F$2*Parameters!E80))","v":0},{"$f":"IF($D22>15,G$2,IF('Benefits per year'!$D22<Parameters!F$61,0,G$2*Parameters!F80))","v":0},{"$f":"IF($D22>15,H$2,IF('Benefits per year'!$D22<Parameters!G$61,0,H$2*Parameters!G80))","v":0},{"$f":"IF($D22>15,I$2,IF('Benefits per year'!$D22<Parameters!H$61,0,I$2*Parameters!H80))","v":0},{"$f":"IF($D22>15,J$2,IF('Benefits per year'!$D22<Parameters!I$61,0,J$2*Parameters!I80))","v":0},{"$f":"IF($D22>15,K$2,IF('Benefits per year'!$D22<Parameters!J$61,0,K$2*Parameters!J80))","v":0},{"$f":"IF($D22>15,L$2,IF('Benefits per year'!$D22<Parameters!K$61,0,L$2*Parameters!K80))","v":0},{"$f":"IF($D22>15,M$2,IF('Benefits per year'!$D22<Parameters!L$61,0,M$2*Parameters!L80))","v":0},{"$f":"IF($D22>15,N$2,IF('Benefits per year'!$D22<Parameters!M$61,0,N$2*Parameters!M80))","v":0}]
[14,{"$f":"(IF(14<Parameters!D$61,0,$B$6*Parameters!D77))/(POWER((1+Parameters!$C$86),14))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),14))","v":0},18,{"$f":"IF($D23>15,E$2,IF('Benefits per year'!$D23<Parameters!D$61,0,E$2*Parameters!D81))","v":0},{"$f":"IF($D23>15,F$2,IF('Benefits per year'!$D23<Parameters!E$61,0,F$2*Parameters!E81))","v":0},{"$f":"IF($D23>15,G$2,IF('Benefits per year'!$D23<Parameters!F$61,0,G$2*Parameters!F81))","v":0},{"$f":"IF($D23>15,H$2,IF('Benefits per year'!$D23<Parameters!G$61,0,H$2*Parameters!G81))","v":0},{"$f":"IF($D23>15,I$2,IF('Benefits per year'!$D23<Parameters!H$61,0,I$2*Parameters!H81))","v":0},{"$f":"IF($D23>15,J$2,IF('Benefits per year'!$D23<Parameters!I$61,0,J$2*Parameters!I81))","v":0},{"$f":"IF($D23>15,K$2,IF('Benefits per year'!$D23<Parameters!J$61,0,K$2*Parameters!J81))","v":0},{"$f":"IF($D23>15,L$2,IF('Benefits per year'!$D23<Parameters!K$61,0,L$2*Parameters!K81))","v":0},{"$f":"IF($D23>15,M$2,IF('Benefits per year'!$D23<Parameters!L$61,0,M$2*Parameters!L81))","v":0},{"$f":"IF($D23>15,N$2,IF('Benefits per year'!$D23<Parameters!M$61,0,N$2*Parameters!M81))","v":0}]
[15,{"$f":"(IF(15<Parameters!D$61,0,$B$6*Parameters!D78))/(POWER((1+Parameters!$C$86),15))","v":0},{"$f":"$B$6/(POWER((1+Parameters!$C$86),15))","v":0},19,{"$f":"IF($D24>15,E$2,IF('Benefits per year'!$D24<Parameters!D$61,0,E$2*Parameters!D82))","v":0},{"$f":"IF($D24>15,F$2,IF('Benefits per year'!$D24<Parameters!E$61,0,F$2*Parameters!E82))","v":0},{"$f":"IF($D24>15,G$2,IF('Benefits per year'!$D24<Parameters!F$61,0,G$2*Parameters!F82))","v":0},{"$f":"IF($D24>15,H$2,IF('Benefits per year'!$D24<Parameters!G$61,0,H$2*Parameters!G82))","v":0},{"$f":"IF($D24>15,I$2,IF('Benefits per year'!$D24<Parameters!H$61,0,I$2*Parameters!H82))","v":0},{"$f":"IF($D24>15,J$2,IF('Benefits per year'!$D24<Parameters!I$61,0,J$2*Parameters!I82))","v":0},{"$f":"IF($D24>15,K$2,IF('Benefits per year'!$D24<Parameters!J$61,0,K$2*Parameters!J82))","v":0},{"$f":"IF($D24>15,L$2,IF('Benefits per year'!$D24<Parameters!K$61,0,L$2*Parameters!K82))","v":0},{"$f":"IF($D24>15,M$2,IF('Benefits per year'!$D24<Parameters!L$61,0,M$2*Parameters!L82))","v":0},{"$f":"IF($D24>15,N$2,IF('Benefits per year'!$D24<Parameters!M$61,0,N$2*Parameters!M82))","v":0}]
[null,null,null,20,{"$f":"IF($D25>15,E$2,IF('Benefits per year'!$D25<Parameters!D$61,0,E$2*Parameters!D83))","v":0},{"$f":"IF($D25>15,F$2,IF('Benefits per year'!$D25<Parameters!E$61,0,F$2*Parameters!E83))","v":0},{"$f":"IF($D25>15,G$2,IF('Benefits per year'!$D25<Parameters!F$61,0,G$2*Parameters!F83))","v":0},{"$f":"IF($D25>15,H$2,IF('Benefits per year'!$D25<Parameters!G$61,0,H$2*Parameters!G83))","v":0},{"$f":"IF($D25>15,I$2,IF('Benefits per year'!$D25<Parameters!H$61,0,I$2*Parameters!H83))","v":0},{"$f":"IF($D25>15,J$2,IF('Benefits per year'!$D25<Parameters!I$61,0,J$2*Parameters!I83))","v":0},{"$f":"IF($D25>15,K$2,IF('Benefits per year'!$D25<Parameters!J$61,0,K$2*Parameters!J83))","v":0},{"$f":"IF($D25>15,L$2,IF('Benefits per year'!$D25<Parameters!K$61,0,L$2*Parameters!K83))","v":0},{"$f":"IF($D25>15,M$2,IF('Benefits per year'!$D25<Parameters!L$61,0,M$2*Parameters!L83))","v":0},{"$f":"IF($D25>15,N$2,IF('Benefits per year'!$D25<Parameters!M$61,0,N$2*Parameters!M83))","v":0}]
[null,null,null,21,{"$f":"IF($D26>15,E$2,IF('Benefits per year'!$D26<Parameters!D$61,0,E$2*Parameters!D84))","v":0},{"$f":"IF($D26>15,F$2,IF('Benefits per year'!$D26<Parameters!E$61,0,F$2*Parameters!E84))","v":0},{"$f":"IF($D26>15,G$2,IF('Benefits per year'!$D26<Parameters!F$61,0,G$2*Parameters!F84))","v":0},{"$f":"IF($D26>15,H$2,IF('Benefits per year'!$D26<Parameters!G$61,0,H$2*Parameters!G84))","v":0},{"$f":"IF($D26>15,I$2,IF('Benefits per year'!$D26<Parameters!H$61,0,I$2*Parameters!H84))","v":0},{"$f":"IF($D26>15,J$2,IF('Benefits per year'!$D26<Parameters!I$61,0,J$2*Parameters!I84))","v":0},{"$f":"IF($D26>15,K$2,IF('Benefits per year'!$D26<Parameters!J$61,0,K$2*Parameters!J84))","v":0},{"$f":"IF($D26>15,L$2,IF('Benefits per year'!$D26<Parameters!K$61,0,L$2*Parameters!K84))","v":0},{"$f":"IF($D26>15,M$2,IF('Benefits per year'!$D26<Parameters!L$61,0,M$2*Parameters!L84))","v":0},{"$f":"IF($D26>15,N$2,IF('Benefits per year'!$D26<Parameters!M$61,0,N$2*Parameters!M84))","v":0}]
[null,null,null,22,{"$f":"IF($D27>15,E$2,IF('Benefits per year'!$D27<Parameters!D$61,0,E$2*Parameters!D85))","v":0},{"$f":"IF($D27>15,F$2,IF('Benefits per year'!$D27<Parameters!E$61,0,F$2*Parameters!E85))","v":0},{"$f":"IF($D27>15,G$2,IF('Benefits per year'!$D27<Parameters!F$61,0,G$2*Parameters!F85))","v":0},{"$f":"IF($D27>15,H$2,IF('Benefits per year'!$D27<Parameters!G$61,0,H$2*Parameters!G85))","v":0},{"$f":"IF($D27>15,I$2,IF('Benefits per year'!$D27<Parameters!H$61,0,I$2*Parameters!H85))","v":0},{"$f":"IF($D27>15,J$2,IF('Benefits per year'!$D27<Parameters!I$61,0,J$2*Parameters!I85))","v":0},{"$f":"IF($D27>15,K$2,IF('Benefits per year'!$D27<Parameters!J$61,0,K$2*Parameters!J85))","v":0},{"$f":"IF($D27>15,L$2,IF('Benefits per year'!$D27<Parameters!K$61,0,L$2*Parameters!K85))","v":0},{"$f":"IF($D27>15,M$2,IF('Benefits per year'!$D27<Parameters!L$61,0,M$2*Parameters!L85))","v":0},{"$f":"IF($D27>15,N$2,IF('Benefits per year'!$D27<Parameters!M$61,0,N$2*Parameters!M85))","v":0}]
[null,null,null,23,{"$f":"IF($D28>15,E$2,IF('Benefits per year'!$D28<Parameters!D$61,0,E$2*Parameters!D86))","v":0},{"$f":"IF($D28>15,F$2,IF('Benefits per year'!$D28<Parameters!E$61,0,F$2*Parameters!E86))","v":0},{"$f":"IF($D28>15,G$2,IF('Benefits per year'!$D28<Parameters!F$61,0,G$2*Parameters!F86))","v":0},{"$f":"IF($D28>15,H$2,IF('Benefits per year'!$D28<Parameters!G$61,0,H$2*Parameters!G86))","v":0},{"$f":"IF($D28>15,I$2,IF('Benefits per year'!$D28<Parameters!H$61,0,I$2*Parameters!H86))","v":0},{"$f":"IF($D28>15,J$2,IF('Benefits per year'!$D28<Parameters!I$61,0,J$2*Parameters!I86))","v":0},{"$f":"IF($D28>15,K$2,IF('Benefits per year'!$D28<Parameters!J$61,0,K$2*Parameters!J86))","v":0},{"$f":"IF($D28>15,L$2,IF('Benefits per year'!$D28<Parameters!K$61,0,L$2*Parameters!K86))","v":0},{"$f":"IF($D28>15,M$2,IF('Benefits per year'!$D28<Parameters!L$61,0,M$2*Parameters!L86))","v":0},{"$f":"IF($D28>15,N$2,IF('Benefits per year'!$D28<Parameters!M$61,0,N$2*Parameters!M86))","v":0}]
[null,null,null,24,{"$f":"IF($D29>15,E$2,IF('Benefits per year'!$D29<Parameters!D$61,0,E$2*Parameters!D87))","v":0},{"$f":"IF($D29>15,F$2,IF('Benefits per year'!$D29<Parameters!E$61,0,F$2*Parameters!E87))","v":0},{"$f":"IF($D29>15,G$2,IF('Benefits per year'!$D29<Parameters!F$61,0,G$2*Parameters!F87))","v":0},{"$f":"IF($D29>15,H$2,IF('Benefits per year'!$D29<Parameters!G$61,0,H$2*Parameters!G87))","v":0},{"$f":"IF($D29>15,I$2,IF('Benefits per year'!$D29<Parameters!H$61,0,I$2*Parameters!H87))","v":0},{"$f":"IF($D29>15,J$2,IF('Benefits per year'!$D29<Parameters!I$61,0,J$2*Parameters!I87))","v":0},{"$f":"IF($D29>15,K$2,IF('Benefits per year'!$D29<Parameters!J$61,0,K$2*Parameters!J87))","v":0},{"$f":"IF($D29>15,L$2,IF('Benefits per year'!$D29<Parameters!K$61,0,L$2*Parameters!K87))","v":0},{"$f":"IF($D29>15,M$2,IF('Benefits per year'!$D29<Parameters!L$61,0,M$2*Parameters!L87))","v":0},{"$f":"IF($D29>15,N$2,IF('Benefits per year'!$D29<Parameters!M$61,0,N$2*Parameters!M87))","v":0}]
[null,null,null,25,{"$f":"IF($D30>15,E$2,IF('Benefits per year'!$D30<Parameters!D$61,0,E$2*Parameters!D88))","v":0},{"$f":"IF($D30>15,F$2,IF('Benefits per year'!$D30<Parameters!E$61,0,F$2*Parameters!E88))","v":0},{"$f":"IF($D30>15,G$2,IF('Benefits per year'!$D30<Parameters!F$61,0,G$2*Parameters!F88))","v":0},{"$f":"IF($D30>15,H$2,IF('Benefits per year'!$D30<Parameters!G$61,0,H$2*Parameters!G88))","v":0},{"$f":"IF($D30>15,I$2,IF('Benefits per year'!$D30<Parameters!H$61,0,I$2*Parameters!H88))","v":0},{"$f":"IF($D30>15,J$2,IF('Benefits per year'!$D30<Parameters!I$61,0,J$2*Parameters!I88))","v":0},{"$f":"IF($D30>15,K$2,IF('Benefits per year'!$D30<Parameters!J$61,0,K$2*Parameters!J88))","v":0},{"$f":"IF($D30>15,L$2,IF('Benefits per year'!$D30<Parameters!K$61,0,L$2*Parameters!K88))","v":0},{"$f":"IF($D30>15,M$2,IF('Benefits per year'!$D30<Parameters!L$61,0,M$2*Parameters!L88))","v":0},{"$f":"IF($D30>15,N$2,IF('Benefits per year'!$D30<Parameters!M$61,0,N$2*Parameters!M88))","v":0}]
[null,null,null,26,{"$f":"IF($D31>15,E$2,IF('Benefits per year'!$D31<Parameters!D$61,0,E$2*Parameters!D89))","v":0},{"$f":"IF($D31>15,F$2,IF('Benefits per year'!$D31<Parameters!E$61,0,F$2*Parameters!E89))","v":0},{"$f":"IF($D31>15,G$2,IF('Benefits per year'!$D31<Parameters!F$61,0,G$2*Parameters!F89))","v":0},{"$f":"IF($D31>15,H$2,IF('Benefits per year'!$D31<Parameters!G$61,0,H$2*Parameters!G89))","v":0},{"$f":"IF($D31>15,I$2,IF('Benefits per year'!$D31<Parameters!H$61,0,I$2*Parameters!H89))","v":0},{"$f":"IF($D31>15,J$2,IF('Benefits per year'!$D31<Parameters!I$61,0,J$2*Parameters!I89))","v":0},{"$f":"IF($D31>15,K$2,IF('Benefits per year'!$D31<Parameters!J$61,0,K$2*Parameters!J89))","v":0},{"$f":"IF($D31>15,L$2,IF('Benefits per year'!$D31<Parameters!K$61,0,L$2*Parameters!K89))","v":0},{"$f":"IF($D31>15,M$2,IF('Benefits per year'!$D31<Parameters!L$61,0,M$2*Parameters!L89))","v":0},{"$f":"IF($D31>15,N$2,IF('Benefits per year'!$D31<Parameters!M$61,0,N$2*Parameters!M89))","v":0}]
[null,null,null,27,{"$f":"IF($D32>15,E$2,IF('Benefits per year'!$D32<Parameters!D$61,0,E$2*Parameters!D90))","v":0},{"$f":"IF($D32>15,F$2,IF('Benefits per year'!$D32<Parameters!E$61,0,F$2*Parameters!E90))","v":0},{"$f":"IF($D32>15,G$2,IF('Benefits per year'!$D32<Parameters!F$61,0,G$2*Parameters!F90))","v":0},{"$f":"IF($D32>15,H$2,IF('Benefits per year'!$D32<Parameters!G$61,0,H$2*Parameters!G90))","v":0},{"$f":"IF($D32>15,I$2,IF('Benefits per year'!$D32<Parameters!H$61,0,I$2*Parameters!H90))","v":0},{"$f":"IF($D32>15,J$2,IF('Benefits per year'!$D32<Parameters!I$61,0,J$2*Parameters!I90))","v":0},{"$f":"IF($D32>15,K$2,IF('Benefits per year'!$D32<Parameters!J$61,0,K$2*Parameters!J90))","v":0},{"$f":"IF($D32>15,L$2,IF('Benefits per year'!$D32<Parameters!K$61,0,L$2*Parameters!K90))","v":0},{"$f":"IF($D32>15,M$2,IF('Benefits per year'!$D32<Parameters!L$61,0,M$2*Parameters!L90))","v":0},{"$f":"IF($D32>15,N$2,IF('Benefits per year'!$D32<Parameters!M$61,0,N$2*Parameters!M90))","v":0}]
[null,null,null,28,{"$f":"IF($D33>15,E$2,IF('Benefits per year'!$D33<Parameters!D$61,0,E$2*Parameters!D91))","v":0},{"$f":"IF($D33>15,F$2,IF('Benefits per year'!$D33<Parameters!E$61,0,F$2*Parameters!E91))","v":0},{"$f":"IF($D33>15,G$2,IF('Benefits per year'!$D33<Parameters!F$61,0,G$2*Parameters!F91))","v":0},{"$f":"IF($D33>15,H$2,IF('Benefits per year'!$D33<Parameters!G$61,0,H$2*Parameters!G91))","v":0},{"$f":"IF($D33>15,I$2,IF('Benefits per year'!$D33<Parameters!H$61,0,I$2*Parameters!H91))","v":0},{"$f":"IF($D33>15,J$2,IF('Benefits per year'!$D33<Parameters!I$61,0,J$2*Parameters!I91))","v":0},{"$f":"IF($D33>15,K$2,IF('Benefits per year'!$D33<Parameters!J$61,0,K$2*Parameters!J91))","v":0},{"$f":"IF($D33>15,L$2,IF('Benefits per year'!$D33<Parameters!K$61,0,L$2*Parameters!K91))","v":0},{"$f":"IF($D33>15,M$2,IF('Benefits per year'!$D33<Parameters!L$61,0,M$2*Parameters!L91))","v":0},{"$f":"IF($D33>15,N$2,IF('Benefits per year'!$D33<Parameters!M$61,0,N$2*Parameters!M91))","v":0}]
[null,null,null,29,{"$f":"IF($D34>15,E$2,IF('Benefits per year'!$D34<Parameters!D$61,0,E$2*Parameters!D92))","v":0},{"$f":"IF($D34>15,F$2,IF('Benefits per year'!$D34<Parameters!E$61,0,F$2*Parameters!E92))","v":0},{"$f":"IF($D34>15,G$2,IF('Benefits per year'!$D34<Parameters!F$61,0,G$2*Parameters!F92))","v":0},{"$f":"IF($D34>15,H$2,IF('Benefits per year'!$D34<Parameters!G$61,0,H$2*Parameters!G92))","v":0},{"$f":"IF($D34>15,I$2,IF('Benefits per year'!$D34<Parameters!H$61,0,I$2*Parameters!H92))","v":0},{"$f":"IF($D34>15,J$2,IF('Benefits per year'!$D34<Parameters!I$61,0,J$2*Parameters!I92))","v":0},{"$f":"IF($D34>15,K$2,IF('Benefits per year'!$D34<Parameters!J$61,0,K$2*Parameters!J92))","v":0},{"$f":"IF($D34>15,L$2,IF('Benefits per year'!$D34<Parameters!K$61,0,L$2*Parameters!K92))","v":0},{"$f":"IF($D34>15,M$2,IF('Benefits per year'!$D34<Parameters!L$61,0,M$2*Parameters!L92))","v":0},{"$f":"IF($D34>15,N$2,IF('Benefits per year'!$D34<Parameters!M$61,0,N$2*Parameters!M92))","v":0}]
[null,null,null,30,{"$f":"IF($D35>15,E$2,IF('Benefits per year'!$D35<Parameters!D$61,0,E$2*Parameters!D93))","v":0},{"$f":"IF($D35>15,F$2,IF('Benefits per year'!$D35<Parameters!E$61,0,F$2*Parameters!E93))","v":0},{"$f":"IF($D35>15,G$2,IF('Benefits per year'!$D35<Parameters!F$61,0,G$2*Parameters!F93))","v":0},{"$f":"IF($D35>15,H$2,IF('Benefits per year'!$D35<Parameters!G$61,0,H$2*Parameters!G93))","v":0},{"$f":"IF($D35>15,I$2,IF('Benefits per year'!$D35<Parameters!H$61,0,I$2*Parameters!H93))","v":0},{"$f":"IF($D35>15,J$2,IF('Benefits per year'!$D35<Parameters!I$61,0,J$2*Parameters!I93))","v":0},{"$f":"IF($D35>15,K$2,IF('Benefits per year'!$D35<Parameters!J$61,0,K$2*Parameters!J93))","v":0},{"$f":"IF($D35>15,L$2,IF('Benefits per year'!$D35<Parameters!K$61,0,L$2*Parameters!K93))","v":0},{"$f":"IF($D35>15,M$2,IF('Benefits per year'!$D35<Parameters!L$61,0,M$2*Parameters!L93))","v":0},{"$f":"IF($D35>15,N$2,IF('Benefits per year'!$D35<Parameters!M$61,0,N$2*Parameters!M93))","v":0}]
[null,null,null,31,{"$f":"IF($D36>15,E$2,IF('Benefits per year'!$D36<Parameters!D$61,0,E$2*Parameters!D94))","v":0},{"$f":"IF($D36>15,F$2,IF('Benefits per year'!$D36<Parameters!E$61,0,F$2*Parameters!E94))","v":0},{"$f":"IF($D36>15,G$2,IF('Benefits per year'!$D36<Parameters!F$61,0,G$2*Parameters!F94))","v":0},{"$f":"IF($D36>15,H$2,IF('Benefits per year'!$D36<Parameters!G$61,0,H$2*Parameters!G94))","v":0},{"$f":"IF($D36>15,I$2,IF('Benefits per year'!$D36<Parameters!H$61,0,I$2*Parameters!H94))","v":0},{"$f":"IF($D36>15,J$2,IF('Benefits per year'!$D36<Parameters!I$61,0,J$2*Parameters!I94))","v":0},{"$f":"IF($D36>15,K$2,IF('Benefits per year'!$D36<Parameters!J$61,0,K$2*Parameters!J94))","v":0},{"$f":"IF($D36>15,L$2,IF('Benefits per year'!$D36<Parameters!K$61,0,L$2*Parameters!K94))","v":0},{"$f":"IF($D36>15,M$2,IF('Benefits per year'!$D36<Parameters!L$61,0,M$2*Parameters!L94))","v":0},{"$f":"IF($D36>15,N$2,IF('Benefits per year'!$D36<Parameters!M$61,0,N$2*Parameters!M94))","v":0}]
[null,null,null,32,{"$f":"IF($D37>15,E$2,IF('Benefits per year'!$D37<Parameters!D$61,0,E$2*Parameters!D95))","v":0},{"$f":"IF($D37>15,F$2,IF('Benefits per year'!$D37<Parameters!E$61,0,F$2*Parameters!E95))","v":0},{"$f":"IF($D37>15,G$2,IF('Benefits per year'!$D37<Parameters!F$61,0,G$2*Parameters!F95))","v":0},{"$f":"IF($D37>15,H$2,IF('Benefits per year'!$D37<Parameters!G$61,0,H$2*Parameters!G95))","v":0},{"$f":"IF($D37>15,I$2,IF('Benefits per year'!$D37<Parameters!H$61,0,I$2*Parameters!H95))","v":0},{"$f":"IF($D37>15,J$2,IF('Benefits per year'!$D37<Parameters!I$61,0,J$2*Parameters!I95))","v":0},{"$f":"IF($D37>15,K$2,IF('Benefits per year'!$D37<Parameters!J$61,0,K$2*Parameters!J95))","v":0},{"$f":"IF($D37>15,L$2,IF('Benefits per year'!$D37<Parameters!K$61,0,L$2*Parameters!K95))","v":0},{"$f":"IF($D37>15,M$2,IF('Benefits per year'!$D37<Parameters!L$61,0,M$2*Parameters!L95))","v":0},{"$f":"IF($D37>15,N$2,IF('Benefits per year'!$D37<Parameters!M$61,0,N$2*Parameters!M95))","v":0}]
[null,null,null,33,{"$f":"IF($D38>15,E$2,IF('Benefits per year'!$D38<Parameters!D$61,0,E$2*Parameters!D96))","v":0},{"$f":"IF($D38>15,F$2,IF('Benefits per year'!$D38<Parameters!E$61,0,F$2*Parameters!E96))","v":0},{"$f":"IF($D38>15,G$2,IF('Benefits per year'!$D38<Parameters!F$61,0,G$2*Parameters!F96))","v":0},{"$f":"IF($D38>15,H$2,IF('Benefits per year'!$D38<Parameters!G$61,0,H$2*Parameters!G96))","v":0},{"$f":"IF($D38>15,I$2,IF('Benefits per year'!$D38<Parameters!H$61,0,I$2*Parameters!H96))","v":0},{"$f":"IF($D38>15,J$2,IF('Benefits per year'!$D38<Parameters!I$61,0,J$2*Parameters!I96))","v":0},{"$f":"IF($D38>15,K$2,IF('Benefits per year'!$D38<Parameters!J$61,0,K$2*Parameters!J96))","v":0},{"$f":"IF($D38>15,L$2,IF('Benefits per year'!$D38<Parameters!K$61,0,L$2*Parameters!K96))","v":0},{"$f":"IF($D38>15,M$2,IF('Benefits per year'!$D38<Parameters!L$61,0,M$2*Parameters!L96))","v":0},{"$f":"IF($D38>15,N$2,IF('Benefits per year'!$D38<Parameters!M$61,0,N$2*Parameters!M96))","v":0}]
[null,null,null,34,{"$f":"IF($D39>15,E$2,IF('Benefits per year'!$D39<Parameters!D$61,0,E$2*Parameters!D97))","v":0},{"$f":"IF($D39>15,F$2,IF('Benefits per year'!$D39<Parameters!E$61,0,F$2*Parameters!E97))","v":0},{"$f":"IF($D39>15,G$2,IF('Benefits per year'!$D39<Parameters!F$61,0,G$2*Parameters!F97))","v":0},{"$f":"IF($D39>15,H$2,IF('Benefits per year'!$D39<Parameters!G$61,0,H$2*Parameters!G97))","v":0},{"$f":"IF($D39>15,I$2,IF('Benefits per year'!$D39<Parameters!H$61,0,I$2*Parameters!H97))","v":0},{"$f":"IF($D39>15,J$2,IF('Benefits per year'!$D39<Parameters!I$61,0,J$2*Parameters!I97))","v":0},{"$f":"IF($D39>15,K$2,IF('Benefits per year'!$D39<Parameters!J$61,0,K$2*Parameters!J97))","v":0},{"$f":"IF($D39>15,L$2,IF('Benefits per year'!$D39<Parameters!K$61,0,L$2*Parameters!K97))","v":0},{"$f":"IF($D39>15,M$2,IF('Benefits per year'!$D39<Parameters!L$61,0,M$2*Parameters!L97))","v":0},{"$f":"IF($D39>15,N$2,IF('Benefits per year'!$D39<Parameters!M$61,0,N$2*Parameters!M97))","v":0}]
[null,null,null,35,{"$f":"IF($D40>15,E$2,IF('Benefits per year'!$D40<Parameters!D$61,0,E$2*Parameters!D98))","v":0},{"$f":"IF($D40>15,F$2,IF('Benefits per year'!$D40<Parameters!E$61,0,F$2*Parameters!E98))","v":0},{"$f":"IF($D40>15,G$2,IF('Benefits per year'!$D40<Parameters!F$61,0,G$2*Parameters!F98))","v":0},{"$f":"IF($D40>15,H$2,IF('Benefits per year'!$D40<Parameters!G$61,0,H$2*Parameters!G98))","v":0},{"$f":"IF($D40>15,I$2,IF('Benefits per year'!$D40<Parameters!H$61,0,I$2*Parameters!H98))","v":0},{"$f":"IF($D40>15,J$2,IF('Benefits per year'!$D40<Parameters!I$61,0,J$2*Parameters!I98))","v":0},{"$f":"IF($D40>15,K$2,IF('Benefits per year'!$D40<Parameters!J$61,0,K$2*Parameters!J98))","v":0},{"$f":"IF($D40>15,L$2,IF('Benefits per year'!$D40<Parameters!K$61,0,L$2*Parameters!K98))","v":0},{"$f":"IF($D40>15,M$2,IF('Benefits per year'!$D40<Parameters!L$61,0,M$2*Parameters!L98))","v":0},{"$f":"IF($D40>15,N$2,IF('Benefits per year'!$D40<Parameters!M$61,0,N$2*Parameters!M98))","v":0}]
[null,null,null,36,{"$f":"IF($D41>15,E$2,IF('Benefits per year'!$D41<Parameters!D$61,0,E$2*Parameters!D99))","v":0},{"$f":"IF($D41>15,F$2,IF('Benefits per year'!$D41<Parameters!E$61,0,F$2*Parameters!E99))","v":0},{"$f":"IF($D41>15,G$2,IF('Benefits per year'!$D41<Parameters!F$61,0,G$2*Parameters!F99))","v":0},{"$f":"IF($D41>15,H$2,IF('Benefits per year'!$D41<Parameters!G$61,0,H$2*Parameters!G99))","v":0},{"$f":"IF($D41>15,I$2,IF('Benefits per year'!$D41<Parameters!H$61,0,I$2*Parameters!H99))","v":0},{"$f":"IF($D41>15,J$2,IF('Benefits per year'!$D41<Parameters!I$61,0,J$2*Parameters!I99))","v":0},{"$f":"IF($D41>15,K$2,IF('Benefits per year'!$D41<Parameters!J$61,0,K$2*Parameters!J99))","v":0},{"$f":"IF($D41>15,L$2,IF('Benefits per year'!$D41<Parameters!K$61,0,L$2*Parameters!K99))","v":0},{"$f":"IF($D41>15,M$2,IF('Benefits per year'!$D41<Parameters!L$61,0,M$2*Parameters!L99))","v":0},{"$f":"IF($D41>15,N$2,IF('Benefits per year'!$D41<Parameters!M$61,0,N$2*Parameters!M99))","v":0}]
[null,null,null,37,{"$f":"IF($D42>15,E$2,IF('Benefits per year'!$D42<Parameters!D$61,0,E$2*Parameters!D100))","v":0},{"$f":"IF($D42>15,F$2,IF('Benefits per year'!$D42<Parameters!E$61,0,F$2*Parameters!E100))","v":0},{"$f":"IF($D42>15,G$2,IF('Benefits per year'!$D42<Parameters!F$61,0,G$2*Parameters!F100))","v":0},{"$f":"IF($D42>15,H$2,IF('Benefits per year'!$D42<Parameters!G$61,0,H$2*Parameters!G100))","v":0},{"$f":"IF($D42>15,I$2,IF('Benefits per year'!$D42<Parameters!H$61,0,I$2*Parameters!H100))","v":0},{"$f":"IF($D42>15,J$2,IF('Benefits per year'!$D42<Parameters!I$61,0,J$2*Parameters!I100))","v":0},{"$f":"IF($D42>15,K$2,IF('Benefits per year'!$D42<Parameters!J$61,0,K$2*Parameters!J100))","v":0},{"$f":"IF($D42>15,L$2,IF('Benefits per year'!$D42<Parameters!K$61,0,L$2*Parameters!K100))","v":0},{"$f":"IF($D42>15,M$2,IF('Benefits per year'!$D42<Parameters!L$61,0,M$2*Parameters!L100))","v":0},{"$f":"IF($D42>15,N$2,IF('Benefits per year'!$D42<Parameters!M$61,0,N$2*Parameters!M100))","v":0}]
[null,null,null,38,{"$f":"IF($D43>15,E$2,IF('Benefits per year'!$D43<Parameters!D$61,0,E$2*Parameters!D101))","v":0},{"$f":"IF($D43>15,F$2,IF('Benefits per year'!$D43<Parameters!E$61,0,F$2*Parameters!E101))","v":0},{"$f":"IF($D43>15,G$2,IF('Benefits per year'!$D43<Parameters!F$61,0,G$2*Parameters!F101))","v":0},{"$f":"IF($D43>15,H$2,IF('Benefits per year'!$D43<Parameters!G$61,0,H$2*Parameters!G101))","v":0},{"$f":"IF($D43>15,I$2,IF('Benefits per year'!$D43<Parameters!H$61,0,I$2*Parameters!H101))","v":0},{"$f":"IF($D43>15,J$2,IF('Benefits per year'!$D43<Parameters!I$61,0,J$2*Parameters!I101))","v":0},{"$f":"IF($D43>15,K$2,IF('Benefits per year'!$D43<Parameters!J$61,0,K$2*Parameters!J101))","v":0},{"$f":"IF($D43>15,L$2,IF('Benefits per year'!$D43<Parameters!K$61,0,L$2*Parameters!K101))","v":0},{"$f":"IF($D43>15,M$2,IF('Benefits per year'!$D43<Parameters!L$61,0,M$2*Parameters!L101))","v":0},{"$f":"IF($D43>15,N$2,IF('Benefits per year'!$D43<Parameters!M$61,0,N$2*Parameters!M101))","v":0}]
[null,null,null,39,{"$f":"IF($D44>15,E$2,IF('Benefits per year'!$D44<Parameters!D$61,0,E$2*Parameters!D102))","v":0},{"$f":"IF($D44>15,F$2,IF('Benefits per year'!$D44<Parameters!E$61,0,F$2*Parameters!E102))","v":0},{"$f":"IF($D44>15,G$2,IF('Benefits per year'!$D44<Parameters!F$61,0,G$2*Parameters!F102))","v":0},{"$f":"IF($D44>15,H$2,IF('Benefits per year'!$D44<Parameters!G$61,0,H$2*Parameters!G102))","v":0},{"$f":"IF($D44>15,I$2,IF('Benefits per year'!$D44<Parameters!H$61,0,I$2*Parameters!H102))","v":0},{"$f":"IF($D44>15,J$2,IF('Benefits per year'!$D44<Parameters!I$61,0,J$2*Parameters!I102))","v":0},{"$f":"IF($D44>15,K$2,IF('Benefits per year'!$D44<Parameters!J$61,0,K$2*Parameters!J102))","v":0},{"$f":"IF($D44>15,L$2,IF('Benefits per year'!$D44<Parameters!K$61,0,L$2*Parameters!K102))","v":0},{"$f":"IF($D44>15,M$2,IF('Benefits per year'!$D44<Parameters!L$61,0,M$2*Parameters!L102))","v":0},{"$f":"IF($D44>15,N$2,IF('Benefits per year'!$D44<Parameters!M$61,0,N$2*Parameters!M102))","v":0}]
[null,null,null,40,{"$f":"IF($D45>15,E$2,IF('Benefits per year'!$D45<Parameters!D$61,0,E$2*Parameters!D103))","v":0},{"$f":"IF($D45>15,F$2,IF('Benefits per year'!$D45<Parameters!E$61,0,F$2*Parameters!E103))","v":0},{"$f":"IF($D45>15,G$2,IF('Benefits per year'!$D45<Parameters!F$61,0,G$2*Parameters!F103))","v":0},{"$f":"IF($D45>15,H$2,IF('Benefits per year'!$D45<Parameters!G$61,0,H$2*Parameters!G103))","v":0},{"$f":"IF($D45>15,I$2,IF('Benefits per year'!$D45<Parameters!H$61,0,I$2*Parameters!H103))","v":0},{"$f":"IF($D45>15,J$2,IF('Benefits per year'!$D45<Parameters!I$61,0,J$2*Parameters!I103))","v":0},{"$f":"IF($D45>15,K$2,IF('Benefits per year'!$D45<Parameters!J$61,0,K$2*Parameters!J103))","v":0},{"$f":"IF($D45>15,L$2,IF('Benefits per year'!$D45<Parameters!K$61,0,L$2*Parameters!K103))","v":0},{"$f":"IF($D45>15,M$2,IF('Benefits per year'!$D45<Parameters!L$61,0,M$2*Parameters!L103))","v":0},{"$f":"IF($D45>15,N$2,IF('Benefits per year'!$D45<Parameters!M$61,0,N$2*Parameters!M103))","v":0}]
[null,null,null,41,{"$f":"IF($D46>15,E$2,IF('Benefits per year'!$D46<Parameters!D$61,0,E$2*Parameters!D104))","v":0},{"$f":"IF($D46>15,F$2,IF('Benefits per year'!$D46<Parameters!E$61,0,F$2*Parameters!E104))","v":0},{"$f":"IF($D46>15,G$2,IF('Benefits per year'!$D46<Parameters!F$61,0,G$2*Parameters!F104))","v":0},{"$f":"IF($D46>15,H$2,IF('Benefits per year'!$D46<Parameters!G$61,0,H$2*Parameters!G104))","v":0},{"$f":"IF($D46>15,I$2,IF('Benefits per year'!$D46<Parameters!H$61,0,I$2*Parameters!H104))","v":0},{"$f":"IF($D46>15,J$2,IF('Benefits per year'!$D46<Parameters!I$61,0,J$2*Parameters!I104))","v":0},{"$f":"IF($D46>15,K$2,IF('Benefits per year'!$D46<Parameters!J$61,0,K$2*Parameters!J104))","v":0},{"$f":"IF($D46>15,L$2,IF('Benefits per year'!$D46<Parameters!K$61,0,L$2*Parameters!K104))","v":0},{"$f":"IF($D46>15,M$2,IF('Benefits per year'!$D46<Parameters!L$61,0,M$2*Parameters!L104))","v":0},{"$f":"IF($D46>15,N$2,IF('Benefits per year'!$D46<Parameters!M$61,0,N$2*Parameters!M104))","v":0}]
[null,null,null,42,{"$f":"IF($D47>15,E$2,IF('Benefits per year'!$D47<Parameters!D$61,0,E$2*Parameters!D105))","v":0},{"$f":"IF($D47>15,F$2,IF('Benefits per year'!$D47<Parameters!E$61,0,F$2*Parameters!E105))","v":0},{"$f":"IF($D47>15,G$2,IF('Benefits per year'!$D47<Parameters!F$61,0,G$2*Parameters!F105))","v":0},{"$f":"IF($D47>15,H$2,IF('Benefits per year'!$D47<Parameters!G$61,0,H$2*Parameters!G105))","v":0},{"$f":"IF($D47>15,I$2,IF('Benefits per year'!$D47<Parameters!H$61,0,I$2*Parameters!H105))","v":0},{"$f":"IF($D47>15,J$2,IF('Benefits per year'!$D47<Parameters!I$61,0,J$2*Parameters!I105))","v":0},{"$f":"IF($D47>15,K$2,IF('Benefits per year'!$D47<Parameters!J$61,0,K$2*Parameters!J105))","v":0},{"$f":"IF($D47>15,L$2,IF('Benefits per year'!$D47<Parameters!K$61,0,L$2*Parameters!K105))","v":0},{"$f":"IF($D47>15,M$2,IF('Benefits per year'!$D47<Parameters!L$61,0,M$2*Parameters!L105))","v":0},{"$f":"IF($D47>15,N$2,IF('Benefits per year'!$D47<Parameters!M$61,0,N$2*Parameters!M105))","v":0}]
[null,null,null,43,{"$f":"IF($D48>15,E$2,IF('Benefits per year'!$D48<Parameters!D$61,0,E$2*Parameters!D106))","v":0},{"$f":"IF($D48>15,F$2,IF('Benefits per year'!$D48<Parameters!E$61,0,F$2*Parameters!E106))","v":0},{"$f":"IF($D48>15,G$2,IF('Benefits per year'!$D48<Parameters!F$61,0,G$2*Parameters!F106))","v":0},{"$f":"IF($D48>15,H$2,IF('Benefits per year'!$D48<Parameters!G$61,0,H$2*Parameters!G106))","v":0},{"$f":"IF($D48>15,I$2,IF('Benefits per year'!$D48<Parameters!H$61,0,I$2*Parameters!H106))","v":0},{"$f":"IF($D48>15,J$2,IF('Benefits per year'!$D48<Parameters!I$61,0,J$2*Parameters!I106))","v":0},{"$f":"IF($D48>15,K$2,IF('Benefits per year'!$D48<Parameters!J$61,0,K$2*Parameters!J106))","v":0},{"$f":"IF($D48>15,L$2,IF('Benefits per year'!$D48<Parameters!K$61,0,L$2*Parameters!K106))","v":0},{"$f":"IF($D48>15,M$2,IF('Benefits per year'!$D48<Parameters!L$61,0,M$2*Parameters!L106))","v":0},{"$f":"IF($D48>15,N$2,IF('Benefits per year'!$D48<Parameters!M$61,0,N$2*Parameters!M106))","v":0}]
[null,null,null,44,{"$f":"IF($D49>15,E$2,IF('Benefits per year'!$D49<Parameters!D$61,0,E$2*Parameters!D107))","v":0},{"$f":"IF($D49>15,F$2,IF('Benefits per year'!$D49<Parameters!E$61,0,F$2*Parameters!E107))","v":0},{"$f":"IF($D49>15,G$2,IF('Benefits per year'!$D49<Parameters!F$61,0,G$2*Parameters!F107))","v":0},{"$f":"IF($D49>15,H$2,IF('Benefits per year'!$D49<Parameters!G$61,0,H$2*Parameters!G107))","v":0},{"$f":"IF($D49>15,I$2,IF('Benefits per year'!$D49<Parameters!H$61,0,I$2*Parameters!H107))","v":0},{"$f":"IF($D49>15,J$2,IF('Benefits per year'!$D49<Parameters!I$61,0,J$2*Parameters!I107))","v":0},{"$f":"IF($D49>15,K$2,IF('Benefits per year'!$D49<Parameters!J$61,0,K$2*Parameters!J107))","v":0},{"$f":"IF($D49>15,L$2,IF('Benefits per year'!$D49<Parameters!K$61,0,L$2*Parameters!K107))","v":0},{"$f":"IF($D49>15,M$2,IF('Benefits per year'!$D49<Parameters!L$61,0,M$2*Parameters!L107))","v":0},{"$f":"IF($D49>15,N$2,IF('Benefits per year'!$D49<Parameters!M$61,0,N$2*Parameters!M107))","v":0}]
[null,null,null,45,{"$f":"IF($D50>15,E$2,IF('Benefits per year'!$D50<Parameters!D$61,0,E$2*Parameters!D108))","v":0},{"$f":"IF($D50>15,F$2,IF('Benefits per year'!$D50<Parameters!E$61,0,F$2*Parameters!E108))","v":0},{"$f":"IF($D50>15,G$2,IF('Benefits per year'!$D50<Parameters!F$61,0,G$2*Parameters!F108))","v":0},{"$f":"IF($D50>15,H$2,IF('Benefits per year'!$D50<Parameters!G$61,0,H$2*Parameters!G108))","v":0},{"$f":"IF($D50>15,I$2,IF('Benefits per year'!$D50<Parameters!H$61,0,I$2*Parameters!H108))","v":0},{"$f":"IF($D50>15,J$2,IF('Benefits per year'!$D50<Parameters!I$61,0,J$2*Parameters!I108))","v":0},{"$f":"IF($D50>15,K$2,IF('Benefits per year'!$D50<Parameters!J$61,0,K$2*Parameters!J108))","v":0},{"$f":"IF($D50>15,L$2,IF('Benefits per year'!$D50<Parameters!K$61,0,L$2*Parameters!K108))","v":0},{"$f":"IF($D50>15,M$2,IF('Benefits per year'!$D50<Parameters!L$61,0,M$2*Parameters!L108))","v":0},{"$f":"IF($D50>15,N$2,IF('Benefits per year'!$D50<Parameters!M$61,0,N$2*Parameters!M108))","v":0}]
[null,null,null,46,{"$f":"IF($D51>15,E$2,IF('Benefits per year'!$D51<Parameters!D$61,0,E$2*Parameters!D109))","v":0},{"$f":"IF($D51>15,F$2,IF('Benefits per year'!$D51<Parameters!E$61,0,F$2*Parameters!E109))","v":0},{"$f":"IF($D51>15,G$2,IF('Benefits per year'!$D51<Parameters!F$61,0,G$2*Parameters!F109))","v":0},{"$f":"IF($D51>15,H$2,IF('Benefits per year'!$D51<Parameters!G$61,0,H$2*Parameters!G109))","v":0},{"$f":"IF($D51>15,I$2,IF('Benefits per year'!$D51<Parameters!H$61,0,I$2*Parameters!H109))","v":0},{"$f":"IF($D51>15,J$2,IF('Benefits per year'!$D51<Parameters!I$61,0,J$2*Parameters!I109))","v":0},{"$f":"IF($D51>15,K$2,IF('Benefits per year'!$D51<Parameters!J$61,0,K$2*Parameters!J109))","v":0},{"$f":"IF($D51>15,L$2,IF('Benefits per year'!$D51<Parameters!K$61,0,L$2*Parameters!K109))","v":0},{"$f":"IF($D51>15,M$2,IF('Benefits per year'!$D51<Parameters!L$61,0,M$2*Parameters!L109))","v":0},{"$f":"IF($D51>15,N$2,IF('Benefits per year'!$D51<Parameters!M$61,0,N$2*Parameters!M109))","v":0}]
[null,null,null,47,{"$f":"IF($D52>15,E$2,IF('Benefits per year'!$D52<Parameters!D$61,0,E$2*Parameters!D110))","v":0},{"$f":"IF($D52>15,F$2,IF('Benefits per year'!$D52<Parameters!E$61,0,F$2*Parameters!E110))","v":0},{"$f":"IF($D52>15,G$2,IF('Benefits per year'!$D52<Parameters!F$61,0,G$2*Parameters!F110))","v":0},{"$f":"IF($D52>15,H$2,IF('Benefits per year'!$D52<Parameters!G$61,0,H$2*Parameters!G110))","v":0},{"$f":"IF($D52>15,I$2,IF('Benefits per year'!$D52<Parameters!H$61,0,I$2*Parameters!H110))","v":0},{"$f":"IF($D52>15,J$2,IF('Benefits per year'!$D52<Parameters!I$61,0,J$2*Parameters!I110))","v":0},{"$f":"IF($D52>15,K$2,IF('Benefits per year'!$D52<Parameters!J$61,0,K$2*Parameters!J110))","v":0},{"$f":"IF($D52>15,L$2,IF('Benefits per year'!$D52<Parameters!K$61,0,L$2*Parameters!K110))","v":0},{"$f":"IF($D52>15,M$2,IF('Benefits per year'!$D52<Parameters!L$61,0,M$2*Parameters!L110))","v":0},{"$f":"IF($D52>15,N$2,IF('Benefits per year'!$D52<Parameters!M$61,0,N$2*Parameters!M110))","v":0}]
[null,null,null,48,{"$f":"IF($D53>15,E$2,IF('Benefits per year'!$D53<Parameters!D$61,0,E$2*Parameters!D111))","v":0},{"$f":"IF($D53>15,F$2,IF('Benefits per year'!$D53<Parameters!E$61,0,F$2*Parameters!E111))","v":0},{"$f":"IF($D53>15,G$2,IF('Benefits per year'!$D53<Parameters!F$61,0,G$2*Parameters!F111))","v":0},{"$f":"IF($D53>15,H$2,IF('Benefits per year'!$D53<Parameters!G$61,0,H$2*Parameters!G111))","v":0},{"$f":"IF($D53>15,I$2,IF('Benefits per year'!$D53<Parameters!H$61,0,I$2*Parameters!H111))","v":0},{"$f":"IF($D53>15,J$2,IF('Benefits per year'!$D53<Parameters!I$61,0,J$2*Parameters!I111))","v":0},{"$f":"IF($D53>15,K$2,IF('Benefits per year'!$D53<Parameters!J$61,0,K$2*Parameters!J111))","v":0},{"$f":"IF($D53>15,L$2,IF('Benefits per year'!$D53<Parameters!K$61,0,L$2*Parameters!K111))","v":0},{"$f":"IF($D53>15,M$2,IF('Benefits per year'!$D53<Parameters!L$61,0,M$2*Parameters!L111))","v":0},{"$f":"IF($D53>15,N$2,IF('Benefits per year'!$D53<Parameters!M$61,0,N$2*Parameters!M111))","v":0}]
[null,null,null,49,{"$f":"IF($D54>15,E$2,IF('Benefits per year'!$D54<Parameters!D$61,0,E$2*Parameters!D112))","v":0},{"$f":"IF($D54>15,F$2,IF('Benefits per year'!$D54<Parameters!E$61,0,F$2*Parameters!E112))","v":0},{"$f":"IF($D54>15,G$2,IF('Benefits per year'!$D54<Parameters!F$61,0,G$2*Parameters!F112))","v":0},{"$f":"IF($D54>15,H$2,IF('Benefits per year'!$D54<Parameters!G$61,0,H$2*Parameters!G112))","v":0},{"$f":"IF($D54>15,I$2,IF('Benefits per year'!$D54<Parameters!H$61,0,I$2*Parameters!H112))","v":0},{"$f":"IF($D54>15,J$2,IF('Benefits per year'!$D54<Parameters!I$61,0,J$2*Parameters!I112))","v":0},{"$f":"IF($D54>15,K$2,IF('Benefits per year'!$D54<Parameters!J$61,0,K$2*Parameters!J112))","v":0},{"$f":"IF($D54>15,L$2,IF('Benefits per year'!$D54<Parameters!K$61,0,L$2*Parameters!K112))","v":0},{"$f":"IF($D54>15,M$2,IF('Benefits per year'!$D54<Parameters!L$61,0,M$2*Parameters!L112))","v":0},{"$f":"IF($D54>15,N$2,IF('Benefits per year'!$D54<Parameters!M$61,0,N$2*Parameters!M112))","v":0}]
[null,null,null,50,{"$f":"IF($D55>15,E$2,IF('Benefits per year'!$D55<Parameters!D$61,0,E$2*Parameters!D113))","v":0},{"$f":"IF($D55>15,F$2,IF('Benefits per year'!$D55<Parameters!E$61,0,F$2*Parameters!E113))","v":0},{"$f":"IF($D55>15,G$2,IF('Benefits per year'!$D55<Parameters!F$61,0,G$2*Parameters!F113))","v":0},{"$f":"IF($D55>15,H$2,IF('Benefits per year'!$D55<Parameters!G$61,0,H$2*Parameters!G113))","v":0},{"$f":"IF($D55>15,I$2,IF('Benefits per year'!$D55<Parameters!H$61,0,I$2*Parameters!H113))","v":0},{"$f":"IF($D55>15,J$2,IF('Benefits per year'!$D55<Parameters!I$61,0,J$2*Parameters!I113))","v":0},{"$f":"IF($D55>15,K$2,IF('Benefits per year'!$D55<Parameters!J$61,0,K$2*Parameters!J113))","v":0},{"$f":"IF($D55>15,L$2,IF('Benefits per year'!$D55<Parameters!K$61,0,L$2*Parameters!K113))","v":0},{"$f":"IF($D55>15,M$2,IF('Benefits per year'!$D55<Parameters!L$61,0,M$2*Parameters!L113))","v":0},{"$f":"IF($D55>15,N$2,IF('Benefits per year'!$D55<Parameters!M$61,0,N$2*Parameters!M113))","v":0}]
[null,null,null,51,{"$f":"IF($D56>15,E$2,IF('Benefits per year'!$D56<Parameters!D$61,0,E$2*Parameters!D114))","v":0},{"$f":"IF($D56>15,F$2,IF('Benefits per year'!$D56<Parameters!E$61,0,F$2*Parameters!E114))","v":0},{"$f":"IF($D56>15,G$2,IF('Benefits per year'!$D56<Parameters!F$61,0,G$2*Parameters!F114))","v":0},{"$f":"IF($D56>15,H$2,IF('Benefits per year'!$D56<Parameters!G$61,0,H$2*Parameters!G114))","v":0},{"$f":"IF($D56>15,I$2,IF('Benefits per year'!$D56<Parameters!H$61,0,I$2*Parameters!H114))","v":0},{"$f":"IF($D56>15,J$2,IF('Benefits per year'!$D56<Parameters!I$61,0,J$2*Parameters!I114))","v":0},{"$f":"IF($D56>15,K$2,IF('Benefits per year'!$D56<Parameters!J$61,0,K$2*Parameters!J114))","v":0},{"$f":"IF($D56>15,L$2,IF('Benefits per year'!$D56<Parameters!K$61,0,L$2*Parameters!K114))","v":0},{"$f":"IF($D56>15,M$2,IF('Benefits per year'!$D56<Parameters!L$61,0,M$2*Parameters!L114))","v":0},{"$f":"IF($D56>15,N$2,IF('Benefits per year'!$D56<Parameters!M$61,0,N$2*Parameters!M114))","v":0}]
[null,null,null,52,{"$f":"IF($D57>15,E$2,IF('Benefits per year'!$D57<Parameters!D$61,0,E$2*Parameters!D115))","v":0},{"$f":"IF($D57>15,F$2,IF('Benefits per year'!$D57<Parameters!E$61,0,F$2*Parameters!E115))","v":0},{"$f":"IF($D57>15,G$2,IF('Benefits per year'!$D57<Parameters!F$61,0,G$2*Parameters!F115))","v":0},{"$f":"IF($D57>15,H$2,IF('Benefits per year'!$D57<Parameters!G$61,0,H$2*Parameters!G115))","v":0},{"$f":"IF($D57>15,I$2,IF('Benefits per year'!$D57<Parameters!H$61,0,I$2*Parameters!H115))","v":0},{"$f":"IF($D57>15,J$2,IF('Benefits per year'!$D57<Parameters!I$61,0,J$2*Parameters!I115))","v":0},{"$f":"IF($D57>15,K$2,IF('Benefits per year'!$D57<Parameters!J$61,0,K$2*Parameters!J115))","v":0},{"$f":"IF($D57>15,L$2,IF('Benefits per year'!$D57<Parameters!K$61,0,L$2*Parameters!K115))","v":0},{"$f":"IF($D57>15,M$2,IF('Benefits per year'!$D57<Parameters!L$61,0,M$2*Parameters!L115))","v":0},{"$f":"IF($D57>15,N$2,IF('Benefits per year'!$D57<Parameters!M$61,0,N$2*Parameters!M115))","v":0}]
[null,null,null,53,{"$f":"IF($D58>15,E$2,IF('Benefits per year'!$D58<Parameters!D$61,0,E$2*Parameters!D116))","v":0},{"$f":"IF($D58>15,F$2,IF('Benefits per year'!$D58<Parameters!E$61,0,F$2*Parameters!E116))","v":0},{"$f":"IF($D58>15,G$2,IF('Benefits per year'!$D58<Parameters!F$61,0,G$2*Parameters!F116))","v":0},{"$f":"IF($D58>15,H$2,IF('Benefits per year'!$D58<Parameters!G$61,0,H$2*Parameters!G116))","v":0},{"$f":"IF($D58>15,I$2,IF('Benefits per year'!$D58<Parameters!H$61,0,I$2*Parameters!H116))","v":0},{"$f":"IF($D58>15,J$2,IF('Benefits per year'!$D58<Parameters!I$61,0,J$2*Parameters!I116))","v":0},{"$f":"IF($D58>15,K$2,IF('Benefits per year'!$D58<Parameters!J$61,0,K$2*Parameters!J116))","v":0},{"$f":"IF($D58>15,L$2,IF('Benefits per year'!$D58<Parameters!K$61,0,L$2*Parameters!K116))","v":0},{"$f":"IF($D58>15,M$2,IF('Benefits per year'!$D58<Parameters!L$61,0,M$2*Parameters!L116))","v":0},{"$f":"IF($D58>15,N$2,IF('Benefits per year'!$D58<Parameters!M$61,0,N$2*Parameters!M116))","v":0}]
[null,null,null,54,{"$f":"IF($D59>15,E$2,IF('Benefits per year'!$D59<Parameters!D$61,0,E$2*Parameters!D117))","v":0},{"$f":"IF($D59>15,F$2,IF('Benefits per year'!$D59<Parameters!E$61,0,F$2*Parameters!E117))","v":0},{"$f":"IF($D59>15,G$2,IF('Benefits per year'!$D59<Parameters!F$61,0,G$2*Parameters!F117))","v":0},{"$f":"IF($D59>15,H$2,IF('Benefits per year'!$D59<Parameters!G$61,0,H$2*Parameters!G117))","v":0},{"$f":"IF($D59>15,I$2,IF('Benefits per year'!$D59<Parameters!H$61,0,I$2*Parameters!H117))","v":0},{"$f":"IF($D59>15,J$2,IF('Benefits per year'!$D59<Parameters!I$61,0,J$2*Parameters!I117))","v":0},{"$f":"IF($D59>15,K$2,IF('Benefits per year'!$D59<Parameters!J$61,0,K$2*Parameters!J117))","v":0},{"$f":"IF($D59>15,L$2,IF('Benefits per year'!$D59<Parameters!K$61,0,L$2*Parameters!K117))","v":0},{"$f":"IF($D59>15,M$2,IF('Benefits per year'!$D59<Parameters!L$61,0,M$2*Parameters!L117))","v":0},{"$f":"IF($D59>15,N$2,IF('Benefits per year'!$D59<Parameters!M$61,0,N$2*Parameters!M117))","v":0}]
[null,null,null,55,{"$f":"IF($D60>15,E$2,IF('Benefits per year'!$D60<Parameters!D$61,0,E$2*Parameters!D118))","v":0},{"$f":"IF($D60>15,F$2,IF('Benefits per year'!$D60<Parameters!E$61,0,F$2*Parameters!E118))","v":0},{"$f":"IF($D60>15,G$2,IF('Benefits per year'!$D60<Parameters!F$61,0,G$2*Parameters!F118))","v":0},{"$f":"IF($D60>15,H$2,IF('Benefits per year'!$D60<Parameters!G$61,0,H$2*Parameters!G118))","v":0},{"$f":"IF($D60>15,I$2,IF('Benefits per year'!$D60<Parameters!H$61,0,I$2*Parameters!H118))","v":0},{"$f":"IF($D60>15,J$2,IF('Benefits per year'!$D60<Parameters!I$61,0,J$2*Parameters!I118))","v":0},{"$f":"IF($D60>15,K$2,IF('Benefits per year'!$D60<Parameters!J$61,0,K$2*Parameters!J118))","v":0},{"$f":"IF($D60>15,L$2,IF('Benefits per year'!$D60<Parameters!K$61,0,L$2*Parameters!K118))","v":0},{"$f":"IF($D60>15,M$2,IF('Benefits per year'!$D60<Parameters!L$61,0,M$2*Parameters!L118))","v":0},{"$f":"IF($D60>15,N$2,IF('Benefits per year'!$D60<Parameters!M$61,0,N$2*Parameters!M118))","v":0}]
[null,null,null,56,{"$f":"IF($D61>15,E$2,IF('Benefits per year'!$D61<Parameters!D$61,0,E$2*Parameters!D119))","v":0},{"$f":"IF($D61>15,F$2,IF('Benefits per year'!$D61<Parameters!E$61,0,F$2*Parameters!E119))","v":0},{"$f":"IF($D61>15,G$2,IF('Benefits per year'!$D61<Parameters!F$61,0,G$2*Parameters!F119))","v":0},{"$f":"IF($D61>15,H$2,IF('Benefits per year'!$D61<Parameters!G$61,0,H$2*Parameters!G119))","v":0},{"$f":"IF($D61>15,I$2,IF('Benefits per year'!$D61<Parameters!H$61,0,I$2*Parameters!H119))","v":0},{"$f":"IF($D61>15,J$2,IF('Benefits per year'!$D61<Parameters!I$61,0,J$2*Parameters!I119))","v":0},{"$f":"IF($D61>15,K$2,IF('Benefits per year'!$D61<Parameters!J$61,0,K$2*Parameters!J119))","v":0},{"$f":"IF($D61>15,L$2,IF('Benefits per year'!$D61<Parameters!K$61,0,L$2*Parameters!K119))","v":0},{"$f":"IF($D61>15,M$2,IF('Benefits per year'!$D61<Parameters!L$61,0,M$2*Parameters!L119))","v":0},{"$f":"IF($D61>15,N$2,IF('Benefits per year'!$D61<Parameters!M$61,0,N$2*Parameters!M119))","v":0}]
[null,null,null,57,{"$f":"IF($D62>15,E$2,IF('Benefits per year'!$D62<Parameters!D$61,0,E$2*Parameters!D120))","v":0},{"$f":"IF($D62>15,F$2,IF('Benefits per year'!$D62<Parameters!E$61,0,F$2*Parameters!E120))","v":0},{"$f":"IF($D62>15,G$2,IF('Benefits per year'!$D62<Parameters!F$61,0,G$2*Parameters!F120))","v":0},{"$f":"IF($D62>15,H$2,IF('Benefits per year'!$D62<Parameters!G$61,0,H$2*Parameters!G120))","v":0},{"$f":"IF($D62>15,I$2,IF('Benefits per year'!$D62<Parameters!H$61,0,I$2*Parameters!H120))","v":0},{"$f":"IF($D62>15,J$2,IF('Benefits per year'!$D62<Parameters!I$61,0,J$2*Parameters!I120))","v":0},{"$f":"IF($D62>15,K$2,IF('Benefits per year'!$D62<Parameters!J$61,0,K$2*Parameters!J120))","v":0},{"$f":"IF($D62>15,L$2,IF('Benefits per year'!$D62<Parameters!K$61,0,L$2*Parameters!K120))","v":0},{"$f":"IF($D62>15,M$2,IF('Benefits per year'!$D62<Parameters!L$61,0,M$2*Parameters!L120))","v":0},{"$f":"IF($D62>15,N$2,IF('Benefits per year'!$D62<Parameters!M$61,0,N$2*Parameters!M120))","v":0}]
[null,null,null,58,{"$f":"IF($D63>15,E$2,IF('Benefits per year'!$D63<Parameters!D$61,0,E$2*Parameters!D121))","v":0},{"$f":"IF($D63>15,F$2,IF('Benefits per year'!$D63<Parameters!E$61,0,F$2*Parameters!E121))","v":0},{"$f":"IF($D63>15,G$2,IF('Benefits per year'!$D63<Parameters!F$61,0,G$2*Parameters!F121))","v":0},{"$f":"IF($D63>15,H$2,IF('Benefits per year'!$D63<Parameters!G$61,0,H$2*Parameters!G121))","v":0},{"$f":"IF($D63>15,I$2,IF('Benefits per year'!$D63<Parameters!H$61,0,I$2*Parameters!H121))","v":0},{"$f":"IF($D63>15,J$2,IF('Benefits per year'!$D63<Parameters!I$61,0,J$2*Parameters!I121))","v":0},{"$f":"IF($D63>15,K$2,IF('Benefits per year'!$D63<Parameters!J$61,0,K$2*Parameters!J121))","v":0},{"$f":"IF($D63>15,L$2,IF('Benefits per year'!$D63<Parameters!K$61,0,L$2*Parameters!K121))","v":0},{"$f":"IF($D63>15,M$2,IF('Benefits per year'!$D63<Parameters!L$61,0,M$2*Parameters!L121))","v":0},{"$f":"IF($D63>15,N$2,IF('Benefits per year'!$D63<Parameters!M$61,0,N$2*Parameters!M121))","v":0}]
[null,null,null,59,{"$f":"IF($D64>15,E$2,IF('Benefits per year'!$D64<Parameters!D$61,0,E$2*Parameters!D122))","v":0},{"$f":"IF($D64>15,F$2,IF('Benefits per year'!$D64<Parameters!E$61,0,F$2*Parameters!E122))","v":0},{"$f":"IF($D64>15,G$2,IF('Benefits per year'!$D64<Parameters!F$61,0,G$2*Parameters!F122))","v":0},{"$f":"IF($D64>15,H$2,IF('Benefits per year'!$D64<Parameters!G$61,0,H$2*Parameters!G122))","v":0},{"$f":"IF($D64>15,I$2,IF('Benefits per year'!$D64<Parameters!H$61,0,I$2*Parameters!H122))","v":0},{"$f":"IF($D64>15,J$2,IF('Benefits per year'!$D64<Parameters!I$61,0,J$2*Parameters!I122))","v":0},{"$f":"IF($D64>15,K$2,IF('Benefits per year'!$D64<Parameters!J$61,0,K$2*Parameters!J122))","v":0},{"$f":"IF($D64>15,L$2,IF('Benefits per year'!$D64<Parameters!K$61,0,L$2*Parameters!K122))","v":0},{"$f":"IF($D64>15,M$2,IF('Benefits per year'!$D64<Parameters!L$61,0,M$2*Parameters!L122))","v":0},{"$f":"IF($D64>15,N$2,IF('Benefits per year'!$D64<Parameters!M$61,0,N$2*Parameters!M122))","v":0}]
[null,null,null,60,{"$f":"IF($D65>15,E$2,IF('Benefits per year'!$D65<Parameters!D$61,0,E$2*Parameters!D123))","v":0},{"$f":"IF($D65>15,F$2,IF('Benefits per year'!$D65<Parameters!E$61,0,F$2*Parameters!E123))","v":0},{"$f":"IF($D65>15,G$2,IF('Benefits per year'!$D65<Parameters!F$61,0,G$2*Parameters!F123))","v":0},{"$f":"IF($D65>15,H$2,IF('Benefits per year'!$D65<Parameters!G$61,0,H$2*Parameters!G123))","v":0},{"$f":"IF($D65>15,I$2,IF('Benefits per year'!$D65<Parameters!H$61,0,I$2*Parameters!H123))","v":0},{"$f":"IF($D65>15,J$2,IF('Benefits per year'!$D65<Parameters!I$61,0,J$2*Parameters!I123))","v":0},{"$f":"IF($D65>15,K$2,IF('Benefits per year'!$D65<Parameters!J$61,0,K$2*Parameters!J123))","v":0},{"$f":"IF($D65>15,L$2,IF('Benefits per year'!$D65<Parameters!K$61,0,L$2*Parameters!K123))","v":0},{"$f":"IF($D65>15,M$2,IF('Benefits per year'!$D65<Parameters!L$61,0,M$2*Parameters!L123))","v":0},{"$f":"IF($D65>15,N$2,IF('Benefits per year'!$D65<Parameters!M$61,0,N$2*Parameters!M123))","v":0}]
[null,null,null,61,{"$f":"IF($D66>15,E$2,IF('Benefits per year'!$D66<Parameters!D$61,0,E$2*Parameters!D124))","v":0},{"$f":"IF($D66>15,F$2,IF('Benefits per year'!$D66<Parameters!E$61,0,F$2*Parameters!E124))","v":0},{"$f":"IF($D66>15,G$2,IF('Benefits per year'!$D66<Parameters!F$61,0,G$2*Parameters!F124))","v":0},{"$f":"IF($D66>15,H$2,IF('Benefits per year'!$D66<Parameters!G$61,0,H$2*Parameters!G124))","v":0},{"$f":"IF($D66>15,I$2,IF('Benefits per year'!$D66<Parameters!H$61,0,I$2*Parameters!H124))","v":0},{"$f":"IF($D66>15,J$2,IF('Benefits per year'!$D66<Parameters!I$61,0,J$2*Parameters!I124))","v":0},{"$f":"IF($D66>15,K$2,IF('Benefits per year'!$D66<Parameters!J$61,0,K$2*Parameters!J124))","v":0},{"$f":"IF($D66>15,L$2,IF('Benefits per year'!$D66<Parameters!K$61,0,L$2*Parameters!K124))","v":0},{"$f":"IF($D66>15,M$2,IF('Benefits per year'!$D66<Parameters!L$61,0,M$2*Parameters!L124))","v":0},{"$f":"IF($D66>15,N$2,IF('Benefits per year'!$D66<Parameters!M$61,0,N$2*Parameters!M124))","v":0}]
[null,null,null,62,{"$f":"IF($D67>15,E$2,IF('Benefits per year'!$D67<Parameters!D$61,0,E$2*Parameters!D125))","v":0},{"$f":"IF($D67>15,F$2,IF('Benefits per year'!$D67<Parameters!E$61,0,F$2*Parameters!E125))","v":0},{"$f":"IF($D67>15,G$2,IF('Benefits per year'!$D67<Parameters!F$61,0,G$2*Parameters!F125))","v":0},{"$f":"IF($D67>15,H$2,IF('Benefits per year'!$D67<Parameters!G$61,0,H$2*Parameters!G125))","v":0},{"$f":"IF($D67>15,I$2,IF('Benefits per year'!$D67<Parameters!H$61,0,I$2*Parameters!H125))","v":0},{"$f":"IF($D67>15,J$2,IF('Benefits per year'!$D67<Parameters!I$61,0,J$2*Parameters!I125))","v":0},{"$f":"IF($D67>15,K$2,IF('Benefits per year'!$D67<Parameters!J$61,0,K$2*Parameters!J125))","v":0},{"$f":"IF($D67>15,L$2,IF('Benefits per year'!$D67<Parameters!K$61,0,L$2*Parameters!K125))","v":0},{"$f":"IF($D67>15,M$2,IF('Benefits per year'!$D67<Parameters!L$61,0,M$2*Parameters!L125))","v":0},{"$f":"IF($D67>15,N$2,IF('Benefits per year'!$D67<Parameters!M$61,0,N$2*Parameters!M125))","v":0}]
[null,null,null,63,{"$f":"IF($D68>15,E$2,IF('Benefits per year'!$D68<Parameters!D$61,0,E$2*Parameters!D126))","v":0},{"$f":"IF($D68>15,F$2,IF('Benefits per year'!$D68<Parameters!E$61,0,F$2*Parameters!E126))","v":0},{"$f":"IF($D68>15,G$2,IF('Benefits per year'!$D68<Parameters!F$61,0,G$2*Parameters!F126))","v":0},{"$f":"IF($D68>15,H$2,IF('Benefits per year'!$D68<Parameters!G$61,0,H$2*Parameters!G126))","v":0},{"$f":"IF($D68>15,I$2,IF('Benefits per year'!$D68<Parameters!H$61,0,I$2*Parameters!H126))","v":0},{"$f":"IF($D68>15,J$2,IF('Benefits per year'!$D68<Parameters!I$61,0,J$2*Parameters!I126))","v":0},{"$f":"IF($D68>15,K$2,IF('Benefits per year'!$D68<Parameters!J$61,0,K$2*Parameters!J126))","v":0},{"$f":"IF($D68>15,L$2,IF('Benefits per year'!$D68<Parameters!K$61,0,L$2*Parameters!K126))","v":0},{"$f":"IF($D68>15,M$2,IF('Benefits per year'!$D68<Parameters!L$61,0,M$2*Parameters!L126))","v":0},{"$f":"IF($D68>15,N$2,IF('Benefits per year'!$D68<Parameters!M$61,0,N$2*Parameters!M126))","v":0}]
[null,null,null,64,{"$f":"IF($D69>15,E$2,IF('Benefits per year'!$D69<Parameters!D$61,0,E$2*Parameters!D127))","v":0},{"$f":"IF($D69>15,F$2,IF('Benefits per year'!$D69<Parameters!E$61,0,F$2*Parameters!E127))","v":0},{"$f":"IF($D69>15,G$2,IF('Benefits per year'!$D69<Parameters!F$61,0,G$2*Parameters!F127))","v":0},{"$f":"IF($D69>15,H$2,IF('Benefits per year'!$D69<Parameters!G$61,0,H$2*Parameters!G127))","v":0},{"$f":"IF($D69>15,I$2,IF('Benefits per year'!$D69<Parameters!H$61,0,I$2*Parameters!H127))","v":0},{"$f":"IF($D69>15,J$2,IF('Benefits per year'!$D69<Parameters!I$61,0,J$2*Parameters!I127))","v":0},{"$f":"IF($D69>15,K$2,IF('Benefits per year'!$D69<Parameters!J$61,0,K$2*Parameters!J127))","v":0},{"$f":"IF($D69>15,L$2,IF('Benefits per year'!$D69<Parameters!K$61,0,L$2*Parameters!K127))","v":0},{"$f":"IF($D69>15,M$2,IF('Benefits per year'!$D69<Parameters!L$61,0,M$2*Parameters!L127))","v":0},{"$f":"IF($D69>15,N$2,IF('Benefits per year'!$D69<Parameters!M$61,0,N$2*Parameters!M127))","v":0}]
[null,null,null,65,{"$f":"IF($D70>15,E$2,IF('Benefits per year'!$D70<Parameters!D$61,0,E$2*Parameters!D128))","v":0},{"$f":"IF($D70>15,F$2,IF('Benefits per year'!$D70<Parameters!E$61,0,F$2*Parameters!E128))","v":0},{"$f":"IF($D70>15,G$2,IF('Benefits per year'!$D70<Parameters!F$61,0,G$2*Parameters!F128))","v":0},{"$f":"IF($D70>15,H$2,IF('Benefits per year'!$D70<Parameters!G$61,0,H$2*Parameters!G128))","v":0},{"$f":"IF($D70>15,I$2,IF('Benefits per year'!$D70<Parameters!H$61,0,I$2*Parameters!H128))","v":0},{"$f":"IF($D70>15,J$2,IF('Benefits per year'!$D70<Parameters!I$61,0,J$2*Parameters!I128))","v":0},{"$f":"IF($D70>15,K$2,IF('Benefits per year'!$D70<Parameters!J$61,0,K$2*Parameters!J128))","v":0},{"$f":"IF($D70>15,L$2,IF('Benefits per year'!$D70<Parameters!K$61,0,L$2*Parameters!K128))","v":0},{"$f":"IF($D70>15,M$2,IF('Benefits per year'!$D70<Parameters!L$61,0,M$2*Parameters!L128))","v":0},{"$f":"IF($D70>15,N$2,IF('Benefits per year'!$D70<Parameters!M$61,0,N$2*Parameters!M128))","v":0}]
[null,null,null,66,{"$f":"IF($D71>15,E$2,IF('Benefits per year'!$D71<Parameters!D$61,0,E$2*Parameters!D129))","v":0},{"$f":"IF($D71>15,F$2,IF('Benefits per year'!$D71<Parameters!E$61,0,F$2*Parameters!E129))","v":0},{"$f":"IF($D71>15,G$2,IF('Benefits per year'!$D71<Parameters!F$61,0,G$2*Parameters!F129))","v":0},{"$f":"IF($D71>15,H$2,IF('Benefits per year'!$D71<Parameters!G$61,0,H$2*Parameters!G129))","v":0},{"$f":"IF($D71>15,I$2,IF('Benefits per year'!$D71<Parameters!H$61,0,I$2*Parameters!H129))","v":0},{"$f":"IF($D71>15,J$2,IF('Benefits per year'!$D71<Parameters!I$61,0,J$2*Parameters!I129))","v":0},{"$f":"IF($D71>15,K$2,IF('Benefits per year'!$D71<Parameters!J$61,0,K$2*Parameters!J129))","v":0},{"$f":"IF($D71>15,L$2,IF('Benefits per year'!$D71<Parameters!K$61,0,L$2*Parameters!K129))","v":0},{"$f":"IF($D71>15,M$2,IF('Benefits per year'!$D71<Parameters!L$61,0,M$2*Parameters!L129))","v":0},{"$f":"IF($D71>15,N$2,IF('Benefits per year'!$D71<Parameters!M$61,0,N$2*Parameters!M129))","v":0}]
[null,null,null,67,{"$f":"IF($D72>15,E$2,IF('Benefits per year'!$D72<Parameters!D$61,0,E$2*Parameters!D130))","v":0},{"$f":"IF($D72>15,F$2,IF('Benefits per year'!$D72<Parameters!E$61,0,F$2*Parameters!E130))","v":0},{"$f":"IF($D72>15,G$2,IF('Benefits per year'!$D72<Parameters!F$61,0,G$2*Parameters!F130))","v":0},{"$f":"IF($D72>15,H$2,IF('Benefits per year'!$D72<Parameters!G$61,0,H$2*Parameters!G130))","v":0},{"$f":"IF($D72>15,I$2,IF('Benefits per year'!$D72<Parameters!H$61,0,I$2*Parameters!H130))","v":0},{"$f":"IF($D72>15,J$2,IF('Benefits per year'!$D72<Parameters!I$61,0,J$2*Parameters!I130))","v":0},{"$f":"IF($D72>15,K$2,IF('Benefits per year'!$D72<Parameters!J$61,0,K$2*Parameters!J130))","v":0},{"$f":"IF($D72>15,L$2,IF('Benefits per year'!$D72<Parameters!K$61,0,L$2*Parameters!K130))","v":0},{"$f":"IF($D72>15,M$2,IF('Benefits per year'!$D72<Parameters!L$61,0,M$2*Parameters!L130))","v":0},{"$f":"IF($D72>15,N$2,IF('Benefits per year'!$D72<Parameters!M$61,0,N$2*Parameters!M130))","v":0}]
[null,null,null,68,{"$f":"IF($D73>15,E$2,IF('Benefits per year'!$D73<Parameters!D$61,0,E$2*Parameters!D131))","v":0},{"$f":"IF($D73>15,F$2,IF('Benefits per year'!$D73<Parameters!E$61,0,F$2*Parameters!E131))","v":0},{"$f":"IF($D73>15,G$2,IF('Benefits per year'!$D73<Parameters!F$61,0,G$2*Parameters!F131))","v":0},{"$f":"IF($D73>15,H$2,IF('Benefits per year'!$D73<Parameters!G$61,0,H$2*Parameters!G131))","v":0},{"$f":"IF($D73>15,I$2,IF('Benefits per year'!$D73<Parameters!H$61,0,I$2*Parameters!H131))","v":0},{"$f":"IF($D73>15,J$2,IF('Benefits per year'!$D73<Parameters!I$61,0,J$2*Parameters!I131))","v":0},{"$f":"IF($D73>15,K$2,IF('Benefits per year'!$D73<Parameters!J$61,0,K$2*Parameters!J131))","v":0},{"$f":"IF($D73>15,L$2,IF('Benefits per year'!$D73<Parameters!K$61,0,L$2*Parameters!K131))","v":0},{"$f":"IF($D73>15,M$2,IF('Benefits per year'!$D73<Parameters!L$61,0,M$2*Parameters!L131))","v":0},{"$f":"IF($D73>15,N$2,IF('Benefits per year'!$D73<Parameters!M$61,0,N$2*Parameters!M131))","v":0}]
[null,null,null,69,{"$f":"IF($D74>15,E$2,IF('Benefits per year'!$D74<Parameters!D$61,0,E$2*Parameters!D132))","v":0},{"$f":"IF($D74>15,F$2,IF('Benefits per year'!$D74<Parameters!E$61,0,F$2*Parameters!E132))","v":0},{"$f":"IF($D74>15,G$2,IF('Benefits per year'!$D74<Parameters!F$61,0,G$2*Parameters!F132))","v":0},{"$f":"IF($D74>15,H$2,IF('Benefits per year'!$D74<Parameters!G$61,0,H$2*Parameters!G132))","v":0},{"$f":"IF($D74>15,I$2,IF('Benefits per year'!$D74<Parameters!H$61,0,I$2*Parameters!H132))","v":0},{"$f":"IF($D74>15,J$2,IF('Benefits per year'!$D74<Parameters!I$61,0,J$2*Parameters!I132))","v":0},{"$f":"IF($D74>15,K$2,IF('Benefits per year'!$D74<Parameters!J$61,0,K$2*Parameters!J132))","v":0},{"$f":"IF($D74>15,L$2,IF('Benefits per year'!$D74<Parameters!K$61,0,L$2*Parameters!K132))","v":0},{"$f":"IF($D74>15,M$2,IF('Benefits per year'!$D74<Parameters!L$61,0,M$2*Parameters!L132))","v":0},{"$f":"IF($D74>15,N$2,IF('Benefits per year'!$D74<Parameters!M$61,0,N$2*Parameters!M132))","v":0}]
[null,null,null,70,{"$f":"IF($D75>15,E$2,IF('Benefits per year'!$D75<Parameters!D$61,0,E$2*Parameters!D133))","v":0},{"$f":"IF($D75>15,F$2,IF('Benefits per year'!$D75<Parameters!E$61,0,F$2*Parameters!E133))","v":0},{"$f":"IF($D75>15,G$2,IF('Benefits per year'!$D75<Parameters!F$61,0,G$2*Parameters!F133))","v":0},{"$f":"IF($D75>15,H$2,IF('Benefits per year'!$D75<Parameters!G$61,0,H$2*Parameters!G133))","v":0},{"$f":"IF($D75>15,I$2,IF('Benefits per year'!$D75<Parameters!H$61,0,I$2*Parameters!H133))","v":0},{"$f":"IF($D75>15,J$2,IF('Benefits per year'!$D75<Parameters!I$61,0,J$2*Parameters!I133))","v":0},{"$f":"IF($D75>15,K$2,IF('Benefits per year'!$D75<Parameters!J$61,0,K$2*Parameters!J133))","v":0},{"$f":"IF($D75>15,L$2,IF('Benefits per year'!$D75<Parameters!K$61,0,L$2*Parameters!K133))","v":0},{"$f":"IF($D75>15,M$2,IF('Benefits per year'!$D75<Parameters!L$61,0,M$2*Parameters!L133))","v":0},{"$f":"IF($D75>15,N$2,IF('Benefits per year'!$D75<Parameters!M$61,0,N$2*Parameters!M133))","v":0}]
[null,null,null,71,{"$f":"IF($D76>15,E$2,IF('Benefits per year'!$D76<Parameters!D$61,0,E$2*Parameters!D134))","v":0},{"$f":"IF($D76>15,F$2,IF('Benefits per year'!$D76<Parameters!E$61,0,F$2*Parameters!E134))","v":0},{"$f":"IF($D76>15,G$2,IF('Benefits per year'!$D76<Parameters!F$61,0,G$2*Parameters!F134))","v":0},{"$f":"IF($D76>15,H$2,IF('Benefits per year'!$D76<Parameters!G$61,0,H$2*Parameters!G134))","v":0},{"$f":"IF($D76>15,I$2,IF('Benefits per year'!$D76<Parameters!H$61,0,I$2*Parameters!H134))","v":0},{"$f":"IF($D76>15,J$2,IF('Benefits per year'!$D76<Parameters!I$61,0,J$2*Parameters!I134))","v":0},{"$f":"IF($D76>15,K$2,IF('Benefits per year'!$D76<Parameters!J$61,0,K$2*Parameters!J134))","v":0},{"$f":"IF($D76>15,L$2,IF('Benefits per year'!$D76<Parameters!K$61,0,L$2*Parameters!K134))","v":0},{"$f":"IF($D76>15,M$2,IF('Benefits per year'!$D76<Parameters!L$61,0,M$2*Parameters!L134))","v":0},{"$f":"IF($D76>15,N$2,IF('Benefits per year'!$D76<Parameters!M$61,0,N$2*Parameters!M134))","v":0}]
[null,null,null,72,{"$f":"IF($D77>15,E$2,IF('Benefits per year'!$D77<Parameters!D$61,0,E$2*Parameters!D135))","v":0},{"$f":"IF($D77>15,F$2,IF('Benefits per year'!$D77<Parameters!E$61,0,F$2*Parameters!E135))","v":0},{"$f":"IF($D77>15,G$2,IF('Benefits per year'!$D77<Parameters!F$61,0,G$2*Parameters!F135))","v":0},{"$f":"IF($D77>15,H$2,IF('Benefits per year'!$D77<Parameters!G$61,0,H$2*Parameters!G135))","v":0},{"$f":"IF($D77>15,I$2,IF('Benefits per year'!$D77<Parameters!H$61,0,I$2*Parameters!H135))","v":0},{"$f":"IF($D77>15,J$2,IF('Benefits per year'!$D77<Parameters!I$61,0,J$2*Parameters!I135))","v":0},{"$f":"IF($D77>15,K$2,IF('Benefits per year'!$D77<Parameters!J$61,0,K$2*Parameters!J135))","v":0},{"$f":"IF($D77>15,L$2,IF('Benefits per year'!$D77<Parameters!K$61,0,L$2*Parameters!K135))","v":0},{"$f":"IF($D77>15,M$2,IF('Benefits per year'!$D77<Parameters!L$61,0,M$2*Parameters!L135))","v":0},{"$f":"IF($D77>15,N$2,IF('Benefits per year'!$D77<Parameters!M$61,0,N$2*Parameters!M135))","v":0}]
[null,null,null,73,{"$f":"IF($D78>15,E$2,IF('Benefits per year'!$D78<Parameters!D$61,0,E$2*Parameters!D136))","v":0},{"$f":"IF($D78>15,F$2,IF('Benefits per year'!$D78<Parameters!E$61,0,F$2*Parameters!E136))","v":0},{"$f":"IF($D78>15,G$2,IF('Benefits per year'!$D78<Parameters!F$61,0,G$2*Parameters!F136))","v":0},{"$f":"IF($D78>15,H$2,IF('Benefits per year'!$D78<Parameters!G$61,0,H$2*Parameters!G136))","v":0},{"$f":"IF($D78>15,I$2,IF('Benefits per year'!$D78<Parameters!H$61,0,I$2*Parameters!H136))","v":0},{"$f":"IF($D78>15,J$2,IF('Benefits per year'!$D78<Parameters!I$61,0,J$2*Parameters!I136))","v":0},{"$f":"IF($D78>15,K$2,IF('Benefits per year'!$D78<Parameters!J$61,0,K$2*Parameters!J136))","v":0},{"$f":"IF($D78>15,L$2,IF('Benefits per year'!$D78<Parameters!K$61,0,L$2*Parameters!K136))","v":0},{"$f":"IF($D78>15,M$2,IF('Benefits per year'!$D78<Parameters!L$61,0,M$2*Parameters!L136))","v":0},{"$f":"IF($D78>15,N$2,IF('Benefits per year'!$D78<Parameters!M$61,0,N$2*Parameters!M136))","v":0}]
[null,null,null,74,{"$f":"IF($D79>15,E$2,IF('Benefits per year'!$D79<Parameters!D$61,0,E$2*Parameters!D137))","v":0},{"$f":"IF($D79>15,F$2,IF('Benefits per year'!$D79<Parameters!E$61,0,F$2*Parameters!E137))","v":0},{"$f":"IF($D79>15,G$2,IF('Benefits per year'!$D79<Parameters!F$61,0,G$2*Parameters!F137))","v":0},{"$f":"IF($D79>15,H$2,IF('Benefits per year'!$D79<Parameters!G$61,0,H$2*Parameters!G137))","v":0},{"$f":"IF($D79>15,I$2,IF('Benefits per year'!$D79<Parameters!H$61,0,I$2*Parameters!H137))","v":0},{"$f":"IF($D79>15,J$2,IF('Benefits per year'!$D79<Parameters!I$61,0,J$2*Parameters!I137))","v":0},{"$f":"IF($D79>15,K$2,IF('Benefits per year'!$D79<Parameters!J$61,0,K$2*Parameters!J137))","v":0},{"$f":"IF($D79>15,L$2,IF('Benefits per year'!$D79<Parameters!K$61,0,L$2*Parameters!K137))","v":0},{"$f":"IF($D79>15,M$2,IF('Benefits per year'!$D79<Parameters!L$61,0,M$2*Parameters!L137))","v":0},{"$f":"IF($D79>15,N$2,IF('Benefits per year'!$D79<Parameters!M$61,0,N$2*Parameters!M137))","v":0}]
[null,null,null,75,{"$f":"IF($D80>15,E$2,IF('Benefits per year'!$D80<Parameters!D$61,0,E$2*Parameters!D138))","v":0},{"$f":"IF($D80>15,F$2,IF('Benefits per year'!$D80<Parameters!E$61,0,F$2*Parameters!E138))","v":0},{"$f":"IF($D80>15,G$2,IF('Benefits per year'!$D80<Parameters!F$61,0,G$2*Parameters!F138))","v":0},{"$f":"IF($D80>15,H$2,IF('Benefits per year'!$D80<Parameters!G$61,0,H$2*Parameters!G138))","v":0},{"$f":"IF($D80>15,I$2,IF('Benefits per year'!$D80<Parameters!H$61,0,I$2*Parameters!H138))","v":0},{"$f":"IF($D80>15,J$2,IF('Benefits per year'!$D80<Parameters!I$61,0,J$2*Parameters!I138))","v":0},{"$f":"IF($D80>15,K$2,IF('Benefits per year'!$D80<Parameters!J$61,0,K$2*Parameters!J138))","v":0},{"$f":"IF($D80>15,L$2,IF('Benefits per year'!$D80<Parameters!K$61,0,L$2*Parameters!K138))","v":0},{"$f":"IF($D80>15,M$2,IF('Benefits per year'!$D80<Parameters!L$61,0,M$2*Parameters!L138))","v":0},{"$f":"IF($D80>15,N$2,IF('Benefits per year'!$D80<Parameters!M$61,0,N$2*Parameters!M138))","v":0}]
[null,null,null,76,{"$f":"IF($D81>15,E$2,IF('Benefits per year'!$D81<Parameters!D$61,0,E$2*Parameters!D139))","v":0},{"$f":"IF($D81>15,F$2,IF('Benefits per year'!$D81<Parameters!E$61,0,F$2*Parameters!E139))","v":0},{"$f":"IF($D81>15,G$2,IF('Benefits per year'!$D81<Parameters!F$61,0,G$2*Parameters!F139))","v":0},{"$f":"IF($D81>15,H$2,IF('Benefits per year'!$D81<Parameters!G$61,0,H$2*Parameters!G139))","v":0},{"$f":"IF($D81>15,I$2,IF('Benefits per year'!$D81<Parameters!H$61,0,I$2*Parameters!H139))","v":0},{"$f":"IF($D81>15,J$2,IF('Benefits per year'!$D81<Parameters!I$61,0,J$2*Parameters!I139))","v":0},{"$f":"IF($D81>15,K$2,IF('Benefits per year'!$D81<Parameters!J$61,0,K$2*Parameters!J139))","v":0},{"$f":"IF($D81>15,L$2,IF('Benefits per year'!$D81<Parameters!K$61,0,L$2*Parameters!K139))","v":0},{"$f":"IF($D81>15,M$2,IF('Benefits per year'!$D81<Parameters!L$61,0,M$2*Parameters!L139))","v":0},{"$f":"IF($D81>15,N$2,IF('Benefits per year'!$D81<Parameters!M$61,0,N$2*Parameters!M139))","v":0}]
[null,null,null,77,{"$f":"IF($D82>15,E$2,IF('Benefits per year'!$D82<Parameters!D$61,0,E$2*Parameters!D140))","v":0},{"$f":"IF($D82>15,F$2,IF('Benefits per year'!$D82<Parameters!E$61,0,F$2*Parameters!E140))","v":0},{"$f":"IF($D82>15,G$2,IF('Benefits per year'!$D82<Parameters!F$61,0,G$2*Parameters!F140))","v":0},{"$f":"IF($D82>15,H$2,IF('Benefits per year'!$D82<Parameters!G$61,0,H$2*Parameters!G140))","v":0},{"$f":"IF($D82>15,I$2,IF('Benefits per year'!$D82<Parameters!H$61,0,I$2*Parameters!H140))","v":0},{"$f":"IF($D82>15,J$2,IF('Benefits per year'!$D82<Parameters!I$61,0,J$2*Parameters!I140))","v":0},{"$f":"IF($D82>15,K$2,IF('Benefits per year'!$D82<Parameters!J$61,0,K$2*Parameters!J140))","v":0},{"$f":"IF($D82>15,L$2,IF('Benefits per year'!$D82<Parameters!K$61,0,L$2*Parameters!K140))","v":0},{"$f":"IF($D82>15,M$2,IF('Benefits per year'!$D82<Parameters!L$61,0,M$2*Parameters!L140))","v":0},{"$f":"IF($D82>15,N$2,IF('Benefits per year'!$D82<Parameters!M$61,0,N$2*Parameters!M140))","v":0}]
[null,null,null,78,{"$f":"IF($D83>15,E$2,IF('Benefits per year'!$D83<Parameters!D$61,0,E$2*Parameters!D141))","v":0},{"$f":"IF($D83>15,F$2,IF('Benefits per year'!$D83<Parameters!E$61,0,F$2*Parameters!E141))","v":0},{"$f":"IF($D83>15,G$2,IF('Benefits per year'!$D83<Parameters!F$61,0,G$2*Parameters!F141))","v":0},{"$f":"IF($D83>15,H$2,IF('Benefits per year'!$D83<Parameters!G$61,0,H$2*Parameters!G141))","v":0},{"$f":"IF($D83>15,I$2,IF('Benefits per year'!$D83<Parameters!H$61,0,I$2*Parameters!H141))","v":0},{"$f":"IF($D83>15,J$2,IF('Benefits per year'!$D83<Parameters!I$61,0,J$2*Parameters!I141))","v":0},{"$f":"IF($D83>15,K$2,IF('Benefits per year'!$D83<Parameters!J$61,0,K$2*Parameters!J141))","v":0},{"$f":"IF($D83>15,L$2,IF('Benefits per year'!$D83<Parameters!K$61,0,L$2*Parameters!K141))","v":0},{"$f":"IF($D83>15,M$2,IF('Benefits per year'!$D83<Parameters!L$61,0,M$2*Parameters!L141))","v":0},{"$f":"IF($D83>15,N$2,IF('Benefits per year'!$D83<Parameters!M$61,0,N$2*Parameters!M141))","v":0}]
[null,null,null,79,{"$f":"IF($D84>15,E$2,IF('Benefits per year'!$D84<Parameters!D$61,0,E$2*Parameters!D142))","v":0},{"$f":"IF($D84>15,F$2,IF('Benefits per year'!$D84<Parameters!E$61,0,F$2*Parameters!E142))","v":0},{"$f":"IF($D84>15,G$2,IF('Benefits per year'!$D84<Parameters!F$61,0,G$2*Parameters!F142))","v":0},{"$f":"IF($D84>15,H$2,IF('Benefits per year'!$D84<Parameters!G$61,0,H$2*Parameters!G142))","v":0},{"$f":"IF($D84>15,I$2,IF('Benefits per year'!$D84<Parameters!H$61,0,I$2*Parameters!H142))","v":0},{"$f":"IF($D84>15,J$2,IF('Benefits per year'!$D84<Parameters!I$61,0,J$2*Parameters!I142))","v":0},{"$f":"IF($D84>15,K$2,IF('Benefits per year'!$D84<Parameters!J$61,0,K$2*Parameters!J142))","v":0},{"$f":"IF($D84>15,L$2,IF('Benefits per year'!$D84<Parameters!K$61,0,L$2*Parameters!K142))","v":0},{"$f":"IF($D84>15,M$2,IF('Benefits per year'!$D84<Parameters!L$61,0,M$2*Parameters!L142))","v":0},{"$f":"IF($D84>15,N$2,IF('Benefits per year'!$D84<Parameters!M$61,0,N$2*Parameters!M142))","v":0}]
[null,null,null,80,{"$f":"IF($D85>15,E$2,IF('Benefits per year'!$D85<Parameters!D$61,0,E$2*Parameters!D143))","v":0},{"$f":"IF($D85>15,F$2,IF('Benefits per year'!$D85<Parameters!E$61,0,F$2*Parameters!E143))","v":0},{"$f":"IF($D85>15,G$2,IF('Benefits per year'!$D85<Parameters!F$61,0,G$2*Parameters!F143))","v":0},{"$f":"IF($D85>15,H$2,IF('Benefits per year'!$D85<Parameters!G$61,0,H$2*Parameters!G143))","v":0},{"$f":"IF($D85>15,I$2,IF('Benefits per year'!$D85<Parameters!H$61,0,I$2*Parameters!H143))","v":0},{"$f":"IF($D85>15,J$2,IF('Benefits per year'!$D85<Parameters!I$61,0,J$2*Parameters!I143))","v":0},{"$f":"IF($D85>15,K$2,IF('Benefits per year'!$D85<Parameters!J$61,0,K$2*Parameters!J143))","v":0},{"$f":"IF($D85>15,L$2,IF('Benefits per year'!$D85<Parameters!K$61,0,L$2*Parameters!K143))","v":0},{"$f":"IF($D85>15,M$2,IF('Benefits per year'!$D85<Parameters!L$61,0,M$2*Parameters!L143))","v":0},{"$f":"IF($D85>15,N$2,IF('Benefits per year'!$D85<Parameters!M$61,0,N$2*Parameters!M143))","v":0}]
[null,null,null,81,{"$f":"IF($D86>15,E$2,IF('Benefits per year'!$D86<Parameters!D$61,0,E$2*Parameters!D144))","v":0},{"$f":"IF($D86>15,F$2,IF('Benefits per year'!$D86<Parameters!E$61,0,F$2*Parameters!E144))","v":0},{"$f":"IF($D86>15,G$2,IF('Benefits per year'!$D86<Parameters!F$61,0,G$2*Parameters!F144))","v":0},{"$f":"IF($D86>15,H$2,IF('Benefits per year'!$D86<Parameters!G$61,0,H$2*Parameters!G144))","v":0},{"$f":"IF($D86>15,I$2,IF('Benefits per year'!$D86<Parameters!H$61,0,I$2*Parameters!H144))","v":0},{"$f":"IF($D86>15,J$2,IF('Benefits per year'!$D86<Parameters!I$61,0,J$2*Parameters!I144))","v":0},{"$f":"IF($D86>15,K$2,IF('Benefits per year'!$D86<Parameters!J$61,0,K$2*Parameters!J144))","v":0},{"$f":"IF($D86>15,L$2,IF('Benefits per year'!$D86<Parameters!K$61,0,L$2*Parameters!K144))","v":0},{"$f":"IF($D86>15,M$2,IF('Benefits per year'!$D86<Parameters!L$61,0,M$2*Parameters!L144))","v":0},{"$f":"IF($D86>15,N$2,IF('Benefits per year'!$D86<Parameters!M$61,0,N$2*Parameters!M144))","v":0}]
[null,null,null,82,{"$f":"IF($D87>15,E$2,IF('Benefits per year'!$D87<Parameters!D$61,0,E$2*Parameters!D145))","v":0},{"$f":"IF($D87>15,F$2,IF('Benefits per year'!$D87<Parameters!E$61,0,F$2*Parameters!E145))","v":0},{"$f":"IF($D87>15,G$2,IF('Benefits per year'!$D87<Parameters!F$61,0,G$2*Parameters!F145))","v":0},{"$f":"IF($D87>15,H$2,IF('Benefits per year'!$D87<Parameters!G$61,0,H$2*Parameters!G145))","v":0},{"$f":"IF($D87>15,I$2,IF('Benefits per year'!$D87<Parameters!H$61,0,I$2*Parameters!H145))","v":0},{"$f":"IF($D87>15,J$2,IF('Benefits per year'!$D87<Parameters!I$61,0,J$2*Parameters!I145))","v":0},{"$f":"IF($D87>15,K$2,IF('Benefits per year'!$D87<Parameters!J$61,0,K$2*Parameters!J145))","v":0},{"$f":"IF($D87>15,L$2,IF('Benefits per year'!$D87<Parameters!K$61,0,L$2*Parameters!K145))","v":0},{"$f":"IF($D87>15,M$2,IF('Benefits per year'!$D87<Parameters!L$61,0,M$2*Parameters!L145))","v":0},{"$f":"IF($D87>15,N$2,IF('Benefits per year'!$D87<Parameters!M$61,0,N$2*Parameters!M145))","v":0}]
[null,null,null,83,{"$f":"IF($D88>15,E$2,IF('Benefits per year'!$D88<Parameters!D$61,0,E$2*Parameters!D146))","v":0},{"$f":"IF($D88>15,F$2,IF('Benefits per year'!$D88<Parameters!E$61,0,F$2*Parameters!E146))","v":0},{"$f":"IF($D88>15,G$2,IF('Benefits per year'!$D88<Parameters!F$61,0,G$2*Parameters!F146))","v":0},{"$f":"IF($D88>15,H$2,IF('Benefits per year'!$D88<Parameters!G$61,0,H$2*Parameters!G146))","v":0},{"$f":"IF($D88>15,I$2,IF('Benefits per year'!$D88<Parameters!H$61,0,I$2*Parameters!H146))","v":0},{"$f":"IF($D88>15,J$2,IF('Benefits per year'!$D88<Parameters!I$61,0,J$2*Parameters!I146))","v":0},{"$f":"IF($D88>15,K$2,IF('Benefits per year'!$D88<Parameters!J$61,0,K$2*Parameters!J146))","v":0},{"$f":"IF($D88>15,L$2,IF('Benefits per year'!$D88<Parameters!K$61,0,L$2*Parameters!K146))","v":0},{"$f":"IF($D88>15,M$2,IF('Benefits per year'!$D88<Parameters!L$61,0,M$2*Parameters!L146))","v":0},{"$f":"IF($D88>15,N$2,IF('Benefits per year'!$D88<Parameters!M$61,0,N$2*Parameters!M146))","v":0}]
[null,null,null,84,{"$f":"IF($D89>15,E$2,IF('Benefits per year'!$D89<Parameters!D$61,0,E$2*Parameters!D147))","v":0},{"$f":"IF($D89>15,F$2,IF('Benefits per year'!$D89<Parameters!E$61,0,F$2*Parameters!E147))","v":0},{"$f":"IF($D89>15,G$2,IF('Benefits per year'!$D89<Parameters!F$61,0,G$2*Parameters!F147))","v":0},{"$f":"IF($D89>15,H$2,IF('Benefits per year'!$D89<Parameters!G$61,0,H$2*Parameters!G147))","v":0},{"$f":"IF($D89>15,I$2,IF('Benefits per year'!$D89<Parameters!H$61,0,I$2*Parameters!H147))","v":0},{"$f":"IF($D89>15,J$2,IF('Benefits per year'!$D89<Parameters!I$61,0,J$2*Parameters!I147))","v":0},{"$f":"IF($D89>15,K$2,IF('Benefits per year'!$D89<Parameters!J$61,0,K$2*Parameters!J147))","v":0},{"$f":"IF($D89>15,L$2,IF('Benefits per year'!$D89<Parameters!K$61,0,L$2*Parameters!K147))","v":0},{"$f":"IF($D89>15,M$2,IF('Benefits per year'!$D89<Parameters!L$61,0,M$2*Parameters!L147))","v":0},{"$f":"IF($D89>15,N$2,IF('Benefits per year'!$D89<Parameters!M$61,0,N$2*Parameters!M147))","v":0}]
[null,null,null,85,{"$f":"IF($D90>15,E$2,IF('Benefits per year'!$D90<Parameters!D$61,0,E$2*Parameters!D148))","v":0},{"$f":"IF($D90>15,F$2,IF('Benefits per year'!$D90<Parameters!E$61,0,F$2*Parameters!E148))","v":0},{"$f":"IF($D90>15,G$2,IF('Benefits per year'!$D90<Parameters!F$61,0,G$2*Parameters!F148))","v":0},{"$f":"IF($D90>15,H$2,IF('Benefits per year'!$D90<Parameters!G$61,0,H$2*Parameters!G148))","v":0},{"$f":"IF($D90>15,I$2,IF('Benefits per year'!$D90<Parameters!H$61,0,I$2*Parameters!H148))","v":0},{"$f":"IF($D90>15,J$2,IF('Benefits per year'!$D90<Parameters!I$61,0,J$2*Parameters!I148))","v":0},{"$f":"IF($D90>15,K$2,IF('Benefits per year'!$D90<Parameters!J$61,0,K$2*Parameters!J148))","v":0},{"$f":"IF($D90>15,L$2,IF('Benefits per year'!$D90<Parameters!K$61,0,L$2*Parameters!K148))","v":0},{"$f":"IF($D90>15,M$2,IF('Benefits per year'!$D90<Parameters!L$61,0,M$2*Parameters!L148))","v":0},{"$f":"IF($D90>15,N$2,IF('Benefits per year'!$D90<Parameters!M$61,0,N$2*Parameters!M148))","v":0}]
[null,null,null,86,{"$f":"IF($D91>15,E$2,IF('Benefits per year'!$D91<Parameters!D$61,0,E$2*Parameters!D149))","v":0},{"$f":"IF($D91>15,F$2,IF('Benefits per year'!$D91<Parameters!E$61,0,F$2*Parameters!E149))","v":0},{"$f":"IF($D91>15,G$2,IF('Benefits per year'!$D91<Parameters!F$61,0,G$2*Parameters!F149))","v":0},{"$f":"IF($D91>15,H$2,IF('Benefits per year'!$D91<Parameters!G$61,0,H$2*Parameters!G149))","v":0},{"$f":"IF($D91>15,I$2,IF('Benefits per year'!$D91<Parameters!H$61,0,I$2*Parameters!H149))","v":0},{"$f":"IF($D91>15,J$2,IF('Benefits per year'!$D91<Parameters!I$61,0,J$2*Parameters!I149))","v":0},{"$f":"IF($D91>15,K$2,IF('Benefits per year'!$D91<Parameters!J$61,0,K$2*Parameters!J149))","v":0},{"$f":"IF($D91>15,L$2,IF('Benefits per year'!$D91<Parameters!K$61,0,L$2*Parameters!K149))","v":0},{"$f":"IF($D91>15,M$2,IF('Benefits per year'!$D91<Parameters!L$61,0,M$2*Parameters!L149))","v":0},{"$f":"IF($D91>15,N$2,IF('Benefits per year'!$D91<Parameters!M$61,0,N$2*Parameters!M149))","v":0}]
[null,null,null,87,{"$f":"IF($D92>15,E$2,IF('Benefits per year'!$D92<Parameters!D$61,0,E$2*Parameters!D150))","v":0},{"$f":"IF($D92>15,F$2,IF('Benefits per year'!$D92<Parameters!E$61,0,F$2*Parameters!E150))","v":0},{"$f":"IF($D92>15,G$2,IF('Benefits per year'!$D92<Parameters!F$61,0,G$2*Parameters!F150))","v":0},{"$f":"IF($D92>15,H$2,IF('Benefits per year'!$D92<Parameters!G$61,0,H$2*Parameters!G150))","v":0},{"$f":"IF($D92>15,I$2,IF('Benefits per year'!$D92<Parameters!H$61,0,I$2*Parameters!H150))","v":0},{"$f":"IF($D92>15,J$2,IF('Benefits per year'!$D92<Parameters!I$61,0,J$2*Parameters!I150))","v":0},{"$f":"IF($D92>15,K$2,IF('Benefits per year'!$D92<Parameters!J$61,0,K$2*Parameters!J150))","v":0},{"$f":"IF($D92>15,L$2,IF('Benefits per year'!$D92<Parameters!K$61,0,L$2*Parameters!K150))","v":0},{"$f":"IF($D92>15,M$2,IF('Benefits per year'!$D92<Parameters!L$61,0,M$2*Parameters!L150))","v":0},{"$f":"IF($D92>15,N$2,IF('Benefits per year'!$D92<Parameters!M$61,0,N$2*Parameters!M150))","v":0}]
[null,null,null,88,{"$f":"IF($D93>15,E$2,IF('Benefits per year'!$D93<Parameters!D$61,0,E$2*Parameters!D151))","v":0},{"$f":"IF($D93>15,F$2,IF('Benefits per year'!$D93<Parameters!E$61,0,F$2*Parameters!E151))","v":0},{"$f":"IF($D93>15,G$2,IF('Benefits per year'!$D93<Parameters!F$61,0,G$2*Parameters!F151))","v":0},{"$f":"IF($D93>15,H$2,IF('Benefits per year'!$D93<Parameters!G$61,0,H$2*Parameters!G151))","v":0},{"$f":"IF($D93>15,I$2,IF('Benefits per year'!$D93<Parameters!H$61,0,I$2*Parameters!H151))","v":0},{"$f":"IF($D93>15,J$2,IF('Benefits per year'!$D93<Parameters!I$61,0,J$2*Parameters!I151))","v":0},{"$f":"IF($D93>15,K$2,IF('Benefits per year'!$D93<Parameters!J$61,0,K$2*Parameters!J151))","v":0},{"$f":"IF($D93>15,L$2,IF('Benefits per year'!$D93<Parameters!K$61,0,L$2*Parameters!K151))","v":0},{"$f":"IF($D93>15,M$2,IF('Benefits per year'!$D93<Parameters!L$61,0,M$2*Parameters!L151))","v":0},{"$f":"IF($D93>15,N$2,IF('Benefits per year'!$D93<Parameters!M$61,0,N$2*Parameters!M151))","v":0}]
[null,null,null,89,{"$f":"IF($D94>15,E$2,IF('Benefits per year'!$D94<Parameters!D$61,0,E$2*Parameters!D152))","v":0},{"$f":"IF($D94>15,F$2,IF('Benefits per year'!$D94<Parameters!E$61,0,F$2*Parameters!E152))","v":0},{"$f":"IF($D94>15,G$2,IF('Benefits per year'!$D94<Parameters!F$61,0,G$2*Parameters!F152))","v":0},{"$f":"IF($D94>15,H$2,IF('Benefits per year'!$D94<Parameters!G$61,0,H$2*Parameters!G152))","v":0},{"$f":"IF($D94>15,I$2,IF('Benefits per year'!$D94<Parameters!H$61,0,I$2*Parameters!H152))","v":0},{"$f":"IF($D94>15,J$2,IF('Benefits per year'!$D94<Parameters!I$61,0,J$2*Parameters!I152))","v":0},{"$f":"IF($D94>15,K$2,IF('Benefits per year'!$D94<Parameters!J$61,0,K$2*Parameters!J152))","v":0},{"$f":"IF($D94>15,L$2,IF('Benefits per year'!$D94<Parameters!K$61,0,L$2*Parameters!K152))","v":0},{"$f":"IF($D94>15,M$2,IF('Benefits per year'!$D94<Parameters!L$61,0,M$2*Parameters!L152))","v":0},{"$f":"IF($D94>15,N$2,IF('Benefits per year'!$D94<Parameters!M$61,0,N$2*Parameters!M152))","v":0}]
[null,null,null,90,{"$f":"IF($D95>15,E$2,IF('Benefits per year'!$D95<Parameters!D$61,0,E$2*Parameters!D153))","v":0},{"$f":"IF($D95>15,F$2,IF('Benefits per year'!$D95<Parameters!E$61,0,F$2*Parameters!E153))","v":0},{"$f":"IF($D95>15,G$2,IF('Benefits per year'!$D95<Parameters!F$61,0,G$2*Parameters!F153))","v":0},{"$f":"IF($D95>15,H$2,IF('Benefits per year'!$D95<Parameters!G$61,0,H$2*Parameters!G153))","v":0},{"$f":"IF($D95>15,I$2,IF('Benefits per year'!$D95<Parameters!H$61,0,I$2*Parameters!H153))","v":0},{"$f":"IF($D95>15,J$2,IF('Benefits per year'!$D95<Parameters!I$61,0,J$2*Parameters!I153))","v":0},{"$f":"IF($D95>15,K$2,IF('Benefits per year'!$D95<Parameters!J$61,0,K$2*Parameters!J153))","v":0},{"$f":"IF($D95>15,L$2,IF('Benefits per year'!$D95<Parameters!K$61,0,L$2*Parameters!K153))","v":0},{"$f":"IF($D95>15,M$2,IF('Benefits per year'!$D95<Parameters!L$61,0,M$2*Parameters!L153))","v":0},{"$f":"IF($D95>15,N$2,IF('Benefits per year'!$D95<Parameters!M$61,0,N$2*Parameters!M153))","v":0}]
[null,null,null,91,{"$f":"IF($D96>15,E$2,IF('Benefits per year'!$D96<Parameters!D$61,0,E$2*Parameters!D154))","v":0},{"$f":"IF($D96>15,F$2,IF('Benefits per year'!$D96<Parameters!E$61,0,F$2*Parameters!E154))","v":0},{"$f":"IF($D96>15,G$2,IF('Benefits per year'!$D96<Parameters!F$61,0,G$2*Parameters!F154))","v":0},{"$f":"IF($D96>15,H$2,IF('Benefits per year'!$D96<Parameters!G$61,0,H$2*Parameters!G154))","v":0},{"$f":"IF($D96>15,I$2,IF('Benefits per year'!$D96<Parameters!H$61,0,I$2*Parameters!H154))","v":0},{"$f":"IF($D96>15,J$2,IF('Benefits per year'!$D96<Parameters!I$61,0,J$2*Parameters!I154))","v":0},{"$f":"IF($D96>15,K$2,IF('Benefits per year'!$D96<Parameters!J$61,0,K$2*Parameters!J154))","v":0},{"$f":"IF($D96>15,L$2,IF('Benefits per year'!$D96<Parameters!K$61,0,L$2*Parameters!K154))","v":0},{"$f":"IF($D96>15,M$2,IF('Benefits per year'!$D96<Parameters!L$61,0,M$2*Parameters!L154))","v":0},{"$f":"IF($D96>15,N$2,IF('Benefits per year'!$D96<Parameters!M$61,0,N$2*Parameters!M154))","v":0}]
[null,null,null,92,{"$f":"IF($D97>15,E$2,IF('Benefits per year'!$D97<Parameters!D$61,0,E$2*Parameters!D155))","v":0},{"$f":"IF($D97>15,F$2,IF('Benefits per year'!$D97<Parameters!E$61,0,F$2*Parameters!E155))","v":0},{"$f":"IF($D97>15,G$2,IF('Benefits per year'!$D97<Parameters!F$61,0,G$2*Parameters!F155))","v":0},{"$f":"IF($D97>15,H$2,IF('Benefits per year'!$D97<Parameters!G$61,0,H$2*Parameters!G155))","v":0},{"$f":"IF($D97>15,I$2,IF('Benefits per year'!$D97<Parameters!H$61,0,I$2*Parameters!H155))","v":0},{"$f":"IF($D97>15,J$2,IF('Benefits per year'!$D97<Parameters!I$61,0,J$2*Parameters!I155))","v":0},{"$f":"IF($D97>15,K$2,IF('Benefits per year'!$D97<Parameters!J$61,0,K$2*Parameters!J155))","v":0},{"$f":"IF($D97>15,L$2,IF('Benefits per year'!$D97<Parameters!K$61,0,L$2*Parameters!K155))","v":0},{"$f":"IF($D97>15,M$2,IF('Benefits per year'!$D97<Parameters!L$61,0,M$2*Parameters!L155))","v":0},{"$f":"IF($D97>15,N$2,IF('Benefits per year'!$D97<Parameters!M$61,0,N$2*Parameters!M155))","v":0}]
[null,null,null,93,{"$f":"IF($D98>15,E$2,IF('Benefits per year'!$D98<Parameters!D$61,0,E$2*Parameters!D156))","v":0},{"$f":"IF($D98>15,F$2,IF('Benefits per year'!$D98<Parameters!E$61,0,F$2*Parameters!E156))","v":0},{"$f":"IF($D98>15,G$2,IF('Benefits per year'!$D98<Parameters!F$61,0,G$2*Parameters!F156))","v":0},{"$f":"IF($D98>15,H$2,IF('Benefits per year'!$D98<Parameters!G$61,0,H$2*Parameters!G156))","v":0},{"$f":"IF($D98>15,I$2,IF('Benefits per year'!$D98<Parameters!H$61,0,I$2*Parameters!H156))","v":0},{"$f":"IF($D98>15,J$2,IF('Benefits per year'!$D98<Parameters!I$61,0,J$2*Parameters!I156))","v":0},{"$f":"IF($D98>15,K$2,IF('Benefits per year'!$D98<Parameters!J$61,0,K$2*Parameters!J156))","v":0},{"$f":"IF($D98>15,L$2,IF('Benefits per year'!$D98<Parameters!K$61,0,L$2*Parameters!K156))","v":0},{"$f":"IF($D98>15,M$2,IF('Benefits per year'!$D98<Parameters!L$61,0,M$2*Parameters!L156))","v":0},{"$f":"IF($D98>15,N$2,IF('Benefits per year'!$D98<Parameters!M$61,0,N$2*Parameters!M156))","v":0}]
[null,null,null,94,{"$f":"IF($D99>15,E$2,IF('Benefits per year'!$D99<Parameters!D$61,0,E$2*Parameters!D157))","v":0},{"$f":"IF($D99>15,F$2,IF('Benefits per year'!$D99<Parameters!E$61,0,F$2*Parameters!E157))","v":0},{"$f":"IF($D99>15,G$2,IF('Benefits per year'!$D99<Parameters!F$61,0,G$2*Parameters!F157))","v":0},{"$f":"IF($D99>15,H$2,IF('Benefits per year'!$D99<Parameters!G$61,0,H$2*Parameters!G157))","v":0},{"$f":"IF($D99>15,I$2,IF('Benefits per year'!$D99<Parameters!H$61,0,I$2*Parameters!H157))","v":0},{"$f":"IF($D99>15,J$2,IF('Benefits per year'!$D99<Parameters!I$61,0,J$2*Parameters!I157))","v":0},{"$f":"IF($D99>15,K$2,IF('Benefits per year'!$D99<Parameters!J$61,0,K$2*Parameters!J157))","v":0},{"$f":"IF($D99>15,L$2,IF('Benefits per year'!$D99<Parameters!K$61,0,L$2*Parameters!K157))","v":0},{"$f":"IF($D99>15,M$2,IF('Benefits per year'!$D99<Parameters!L$61,0,M$2*Parameters!L157))","v":0},{"$f":"IF($D99>15,N$2,IF('Benefits per year'!$D99<Parameters!M$61,0,N$2*Parameters!M157))","v":0}]
[null,null,null,95,{"$f":"IF($D100>15,E$2,IF('Benefits per year'!$D100<Parameters!D$61,0,E$2*Parameters!D158))","v":0},{"$f":"IF($D100>15,F$2,IF('Benefits per year'!$D100<Parameters!E$61,0,F$2*Parameters!E158))","v":0},{"$f":"IF($D100>15,G$2,IF('Benefits per year'!$D100<Parameters!F$61,0,G$2*Parameters!F158))","v":0},{"$f":"IF($D100>15,H$2,IF('Benefits per year'!$D100<Parameters!G$61,0,H$2*Parameters!G158))","v":0},{"$f":"IF($D100>15,I$2,IF('Benefits per year'!$D100<Parameters!H$61,0,I$2*Parameters!H158))","v":0},{"$f":"IF($D100>15,J$2,IF('Benefits per year'!$D100<Parameters!I$61,0,J$2*Parameters!I158))","v":0},{"$f":"IF($D100>15,K$2,IF('Benefits per year'!$D100<Parameters!J$61,0,K$2*Parameters!J158))","v":0},{"$f":"IF($D100>15,L$2,IF('Benefits per year'!$D100<Parameters!K$61,0,L$2*Parameters!K158))","v":0},{"$f":"IF($D100>15,M$2,IF('Benefits per year'!$D100<Parameters!L$61,0,M$2*Parameters!L158))","v":0},{"$f":"IF($D100>15,N$2,IF('Benefits per year'!$D100<Parameters!M$61,0,N$2*Parameters!M158))","v":0}]
[null,null,null,96,{"$f":"IF($D101>15,E$2,IF('Benefits per year'!$D101<Parameters!D$61,0,E$2*Parameters!D159))","v":0},{"$f":"IF($D101>15,F$2,IF('Benefits per year'!$D101<Parameters!E$61,0,F$2*Parameters!E159))","v":0},{"$f":"IF($D101>15,G$2,IF('Benefits per year'!$D101<Parameters!F$61,0,G$2*Parameters!F159))","v":0},{"$f":"IF($D101>15,H$2,IF('Benefits per year'!$D101<Parameters!G$61,0,H$2*Parameters!G159))","v":0},{"$f":"IF($D101>15,I$2,IF('Benefits per year'!$D101<Parameters!H$61,0,I$2*Parameters!H159))","v":0},{"$f":"IF($D101>15,J$2,IF('Benefits per year'!$D101<Parameters!I$61,0,J$2*Parameters!I159))","v":0},{"$f":"IF($D101>15,K$2,IF('Benefits per year'!$D101<Parameters!J$61,0,K$2*Parameters!J159))","v":0},{"$f":"IF($D101>15,L$2,IF('Benefits per year'!$D101<Parameters!K$61,0,L$2*Parameters!K159))","v":0},{"$f":"IF($D101>15,M$2,IF('Benefits per year'!$D101<Parameters!L$61,0,M$2*Parameters!L159))","v":0},{"$f":"IF($D101>15,N$2,IF('Benefits per year'!$D101<Parameters!M$61,0,N$2*Parameters!M159))","v":0}]
[null,null,null,97,{"$f":"IF($D102>15,E$2,IF('Benefits per year'!$D102<Parameters!D$61,0,E$2*Parameters!D160))","v":0},{"$f":"IF($D102>15,F$2,IF('Benefits per year'!$D102<Parameters!E$61,0,F$2*Parameters!E160))","v":0},{"$f":"IF($D102>15,G$2,IF('Benefits per year'!$D102<Parameters!F$61,0,G$2*Parameters!F160))","v":0},{"$f":"IF($D102>15,H$2,IF('Benefits per year'!$D102<Parameters!G$61,0,H$2*Parameters!G160))","v":0},{"$f":"IF($D102>15,I$2,IF('Benefits per year'!$D102<Parameters!H$61,0,I$2*Parameters!H160))","v":0},{"$f":"IF($D102>15,J$2,IF('Benefits per year'!$D102<Parameters!I$61,0,J$2*Parameters!I160))","v":0},{"$f":"IF($D102>15,K$2,IF('Benefits per year'!$D102<Parameters!J$61,0,K$2*Parameters!J160))","v":0},{"$f":"IF($D102>15,L$2,IF('Benefits per year'!$D102<Parameters!K$61,0,L$2*Parameters!K160))","v":0},{"$f":"IF($D102>15,M$2,IF('Benefits per year'!$D102<Parameters!L$61,0,M$2*Parameters!L160))","v":0},{"$f":"IF($D102>15,N$2,IF('Benefits per year'!$D102<Parameters!M$61,0,N$2*Parameters!M160))","v":0}]
[null,null,null,98,{"$f":"IF($D103>15,E$2,IF('Benefits per year'!$D103<Parameters!D$61,0,E$2*Parameters!D161))","v":0},{"$f":"IF($D103>15,F$2,IF('Benefits per year'!$D103<Parameters!E$61,0,F$2*Parameters!E161))","v":0},{"$f":"IF($D103>15,G$2,IF('Benefits per year'!$D103<Parameters!F$61,0,G$2*Parameters!F161))","v":0},{"$f":"IF($D103>15,H$2,IF('Benefits per year'!$D103<Parameters!G$61,0,H$2*Parameters!G161))","v":0},{"$f":"IF($D103>15,I$2,IF('Benefits per year'!$D103<Parameters!H$61,0,I$2*Parameters!H161))","v":0},{"$f":"IF($D103>15,J$2,IF('Benefits per year'!$D103<Parameters!I$61,0,J$2*Parameters!I161))","v":0},{"$f":"IF($D103>15,K$2,IF('Benefits per year'!$D103<Parameters!J$61,0,K$2*Parameters!J161))","v":0},{"$f":"IF($D103>15,L$2,IF('Benefits per year'!$D103<Parameters!K$61,0,L$2*Parameters!K161))","v":0},{"$f":"IF($D103>15,M$2,IF('Benefits per year'!$D103<Parameters!L$61,0,M$2*Parameters!L161))","v":0},{"$f":"IF($D103>15,N$2,IF('Benefits per year'!$D103<Parameters!M$61,0,N$2*Parameters!M161))","v":0}]
[null,null,null,99,{"$f":"IF($D104>15,E$2,IF('Benefits per year'!$D104<Parameters!D$61,0,E$2*Parameters!D162))","v":0},{"$f":"IF($D104>15,F$2,IF('Benefits per year'!$D104<Parameters!E$61,0,F$2*Parameters!E162))","v":0},{"$f":"IF($D104>15,G$2,IF('Benefits per year'!$D104<Parameters!F$61,0,G$2*Parameters!F162))","v":0},{"$f":"IF($D104>15,H$2,IF('Benefits per year'!$D104<Parameters!G$61,0,H$2*Parameters!G162))","v":0},{"$f":"IF($D104>15,I$2,IF('Benefits per year'!$D104<Parameters!H$61,0,I$2*Parameters!H162))","v":0},{"$f":"IF($D104>15,J$2,IF('Benefits per year'!$D104<Parameters!I$61,0,J$2*Parameters!I162))","v":0},{"$f":"IF($D104>15,K$2,IF('Benefits per year'!$D104<Parameters!J$61,0,K$2*Parameters!J162))","v":0},{"$f":"IF($D104>15,L$2,IF('Benefits per year'!$D104<Parameters!K$61,0,L$2*Parameters!K162))","v":0},{"$f":"IF($D104>15,M$2,IF('Benefits per year'!$D104<Parameters!L$61,0,M$2*Parameters!L162))","v":0},{"$f":"IF($D104>15,N$2,IF('Benefits per year'!$D104<Parameters!M$61,0,N$2*Parameters!M162))","v":0}]
[null,null,null,100,{"$f":"IF($D105>15,E$2,IF('Benefits per year'!$D105<Parameters!D$61,0,E$2*Parameters!D163))","v":0},{"$f":"IF($D105>15,F$2,IF('Benefits per year'!$D105<Parameters!E$61,0,F$2*Parameters!E163))","v":0},{"$f":"IF($D105>15,G$2,IF('Benefits per year'!$D105<Parameters!F$61,0,G$2*Parameters!F163))","v":0},{"$f":"IF($D105>15,H$2,IF('Benefits per year'!$D105<Parameters!G$61,0,H$2*Parameters!G163))","v":0},{"$f":"IF($D105>15,I$2,IF('Benefits per year'!$D105<Parameters!H$61,0,I$2*Parameters!H163))","v":0},{"$f":"IF($D105>15,J$2,IF('Benefits per year'!$D105<Parameters!I$61,0,J$2*Parameters!I163))","v":0},{"$f":"IF($D105>15,K$2,IF('Benefits per year'!$D105<Parameters!J$61,0,K$2*Parameters!J163))","v":0},{"$f":"IF($D105>15,L$2,IF('Benefits per year'!$D105<Parameters!K$61,0,L$2*Parameters!K163))","v":0},{"$f":"IF($D105>15,M$2,IF('Benefits per year'!$D105<Parameters!L$61,0,M$2*Parameters!L163))","v":0},{"$f":"IF($D105>15,N$2,IF('Benefits per year'!$D105<Parameters!M$61,0,N$2*Parameters!M163))","v":0}]

{"sheet":"Benefits per year","index":12,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,0,1,2]]}
["BENEFITS"]
[]
[null,null,null,"Present value of benefits",{"$f":"NPV(Parameters!$C$86,OFFSET(E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV(Parameters!$C$86,OFFSET(N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Year","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,null,null,1,{"$f":"IF($D6>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D6<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D6<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D6<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D6<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D6<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D6<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D6<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D6<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D6<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L64))","v":0},{"$f":"IF($D6>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D6<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M64))","v":0}]
[null,null,null,2,{"$f":"IF($D7>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D7<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D7<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D7<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D7<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D7<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D7<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D7<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D7<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D7<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L65))","v":0},{"$f":"IF($D7>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D7<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M65))","v":0}]
[null,null,null,3,{"$f":"IF($D8>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D8<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D8<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D8<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D8<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D8<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D8<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D8<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D8<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D8<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L66))","v":0},{"$f":"IF($D8>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D8<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M66))","v":0}]
[null,null,null,4,{"$f":"IF($D9>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D9<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D9<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D9<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D9<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D9<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D9<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D9<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D9<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D9<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L67))","v":0},{"$f":"IF($D9>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D9<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M67))","v":0}]
[null,null,null,5,{"$f":"IF($D10>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D10<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D10<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D10<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D10<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D10<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D10<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D10<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D10<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D10<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L68))","v":0},{"$f":"IF($D10>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D10<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M68))","v":0}]
[null,null,null,6,{"$f":"IF($D11>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D11<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D11<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D11<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D11<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D11<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D11<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D11<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D11<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D11<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L69))","v":0},{"$f":"IF($D11>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D11<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M69))","v":0}]
[null,null,null,7,{"$f":"IF($D12>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D12<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D12<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D12<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D12<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D12<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D12<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D12<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D12<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D12<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L70))","v":0},{"$f":"IF($D12>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D12<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M70))","v":0}]
[null,null,null,8,{"$f":"IF($D13>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D13<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D13<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D13<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D13<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D13<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D13<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D13<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D13<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D13<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L71))","v":0},{"$f":"IF($D13>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D13<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M71))","v":0}]
[null,null,null,9,{"$f":"IF($D14>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D14<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D14<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D14<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D14<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D14<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D14<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D14<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D14<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D14<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L72))","v":0},{"$f":"IF($D14>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D14<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M72))","v":0}]
[null,null,null,10,{"$f":"IF($D15>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D15<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D15<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D15<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D15<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D15<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D15<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D15<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D15<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D15<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L73))","v":0},{"$f":"IF($D15>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D15<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M73))","v":0}]
[null,null,null,11,{"$f":"IF($D16>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D16<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D16<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D16<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D16<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D16<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D16<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D16<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D16<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D16<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L74))","v":0},{"$f":"IF($D16>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D16<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M74))","v":0}]
[null,null,null,12,{"$f":"IF($D17>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D17<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D17<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D17<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D17<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D17<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D17<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D17<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D17<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D17<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L75))","v":0},{"$f":"IF($D17>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D17<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M75))","v":0}]
[null,null,null,13,{"$f":"IF($D18>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D18<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D18<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D18<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D18<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D18<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D18<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D18<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D18<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D18<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L76))","v":0},{"$f":"IF($D18>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D18<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M76))","v":0}]
[null,null,null,14,{"$f":"IF($D19>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D19<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D19<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D19<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D19<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D19<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D19<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D19<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D19<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D19<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L77))","v":0},{"$f":"IF($D19>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D19<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M77))","v":0}]
[null,null,null,15,{"$f":"IF($D20>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D20<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D20<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D20<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D20<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D20<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D20<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D20<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D20<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D20<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L78))","v":0},{"$f":"IF($D20>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D20<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M78))","v":0}]
[null,null,null,16,{"$f":"IF($D21>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D21<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D21<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D21<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D21<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D21<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D21<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D21<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D21<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D21<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L79))","v":0},{"$f":"IF($D21>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D21<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M79))","v":0}]
[null,null,null,17,{"$f":"IF($D22>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D22<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D22<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D22<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D22<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D22<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D22<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D22<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D22<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D22<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L80))","v":0},{"$f":"IF($D22>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D22<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M80))","v":0}]
[null,null,null,18,{"$f":"IF($D23>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D23<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D23<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D23<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D23<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D23<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D23<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D23<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D23<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D23<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L81))","v":0},{"$f":"IF($D23>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D23<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M81))","v":0}]
[null,null,null,19,{"$f":"IF($D24>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D24<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D24<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D24<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D24<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D24<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D24<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D24<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D24<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D24<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L82))","v":0},{"$f":"IF($D24>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D24<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M82))","v":0}]
[null,null,null,20,{"$f":"IF($D25>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D25<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D25<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D25<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D25<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D25<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D25<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D25<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D25<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D25<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L83))","v":0},{"$f":"IF($D25>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D25<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M83))","v":0}]
[null,null,null,21,{"$f":"IF($D26>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D26<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D26<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D26<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D26<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D26<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D26<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D26<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D26<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D26<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L84))","v":0},{"$f":"IF($D26>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D26<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M84))","v":0}]
[null,null,null,22,{"$f":"IF($D27>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D27<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D27<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D27<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D27<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D27<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D27<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D27<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D27<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D27<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L85))","v":0},{"$f":"IF($D27>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D27<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M85))","v":0}]
[null,null,null,23,{"$f":"IF($D28>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D28<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D28<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D28<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D28<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D28<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D28<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D28<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D28<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D28<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L86))","v":0},{"$f":"IF($D28>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D28<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M86))","v":0}]
[null,null,null,24,{"$f":"IF($D29>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D29<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D29<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D29<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D29<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D29<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D29<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D29<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D29<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D29<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L87))","v":0},{"$f":"IF($D29>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D29<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M87))","v":0}]
[null,null,null,25,{"$f":"IF($D30>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D30<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D30<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D30<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D30<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D30<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D30<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D30<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D30<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D30<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L88))","v":0},{"$f":"IF($D30>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D30<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M88))","v":0}]
[null,null,null,26,{"$f":"IF($D31>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D31<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D31<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D31<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D31<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D31<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D31<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D31<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D31<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D31<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L89))","v":0},{"$f":"IF($D31>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D31<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M89))","v":0}]
[null,null,null,27,{"$f":"IF($D32>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D32<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D32<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D32<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D32<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D32<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D32<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D32<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D32<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D32<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L90))","v":0},{"$f":"IF($D32>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D32<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M90))","v":0}]
[null,null,null,28,{"$f":"IF($D33>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D33<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D33<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D33<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D33<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D33<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D33<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D33<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D33<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D33<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L91))","v":0},{"$f":"IF($D33>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D33<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M91))","v":0}]
[null,null,null,29,{"$f":"IF($D34>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D34<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D34<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D34<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D34<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D34<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D34<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D34<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D34<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D34<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L92))","v":0},{"$f":"IF($D34>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D34<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M92))","v":0}]
[null,null,null,30,{"$f":"IF($D35>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D35<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D35<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D35<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D35<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D35<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D35<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D35<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D35<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D35<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L93))","v":0},{"$f":"IF($D35>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D35<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M93))","v":0}]
[null,null,null,31,{"$f":"IF($D36>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D36<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D36<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D36<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D36<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D36<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D36<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D36<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D36<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D36<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L94))","v":0},{"$f":"IF($D36>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D36<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M94))","v":0}]
[null,null,null,32,{"$f":"IF($D37>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D37<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D37<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D37<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D37<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D37<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D37<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D37<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D37<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D37<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L95))","v":0},{"$f":"IF($D37>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D37<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M95))","v":0}]
[null,null,null,33,{"$f":"IF($D38>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D38<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D38<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D38<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D38<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D38<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D38<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D38<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D38<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D38<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L96))","v":0},{"$f":"IF($D38>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D38<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M96))","v":0}]
[null,null,null,34,{"$f":"IF($D39>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D39<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D39<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D39<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D39<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D39<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D39<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D39<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D39<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D39<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L97))","v":0},{"$f":"IF($D39>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D39<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M97))","v":0}]
[null,null,null,35,{"$f":"IF($D40>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D40<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D40<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D40<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D40<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D40<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D40<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D40<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D40<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D40<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L98))","v":0},{"$f":"IF($D40>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D40<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M98))","v":0}]
[null,null,null,36,{"$f":"IF($D41>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D41<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D41<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D41<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D41<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D41<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D41<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D41<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D41<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D41<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L99))","v":0},{"$f":"IF($D41>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D41<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M99))","v":0}]
[null,null,null,37,{"$f":"IF($D42>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D42<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D42<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D42<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D42<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D42<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D42<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D42<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D42<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D42<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L100))","v":0},{"$f":"IF($D42>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D42<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M100))","v":0}]
[null,null,null,38,{"$f":"IF($D43>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D43<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D43<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D43<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D43<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D43<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D43<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D43<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D43<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D43<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L101))","v":0},{"$f":"IF($D43>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D43<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M101))","v":0}]
[null,null,null,39,{"$f":"IF($D44>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D44<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D44<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D44<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D44<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D44<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D44<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D44<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D44<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D44<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L102))","v":0},{"$f":"IF($D44>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D44<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M102))","v":0}]
[null,null,null,40,{"$f":"IF($D45>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D45<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D45<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D45<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D45<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D45<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D45<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D45<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D45<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D45<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L103))","v":0},{"$f":"IF($D45>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D45<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M103))","v":0}]
[null,null,null,41,{"$f":"IF($D46>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D46<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D46<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D46<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D46<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D46<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D46<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D46<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D46<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D46<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L104))","v":0},{"$f":"IF($D46>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D46<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M104))","v":0}]
[null,null,null,42,{"$f":"IF($D47>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D47<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D47<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D47<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D47<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D47<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D47<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D47<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D47<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D47<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L105))","v":0},{"$f":"IF($D47>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D47<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M105))","v":0}]
[null,null,null,43,{"$f":"IF($D48>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D48<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D48<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D48<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D48<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D48<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D48<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D48<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D48<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D48<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L106))","v":0},{"$f":"IF($D48>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D48<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M106))","v":0}]
[null,null,null,44,{"$f":"IF($D49>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D49<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D49<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D49<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D49<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D49<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D49<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D49<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D49<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D49<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L107))","v":0},{"$f":"IF($D49>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D49<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M107))","v":0}]
[null,null,null,45,{"$f":"IF($D50>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D50<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D50<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D50<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D50<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D50<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D50<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D50<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D50<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D50<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L108))","v":0},{"$f":"IF($D50>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D50<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M108))","v":0}]
[null,null,null,46,{"$f":"IF($D51>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D51<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D51<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D51<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D51<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D51<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D51<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D51<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D51<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D51<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L109))","v":0},{"$f":"IF($D51>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D51<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M109))","v":0}]
[null,null,null,47,{"$f":"IF($D52>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D52<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D52<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D52<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D52<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D52<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D52<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D52<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D52<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D52<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L110))","v":0},{"$f":"IF($D52>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D52<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M110))","v":0}]
[null,null,null,48,{"$f":"IF($D53>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D53<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D53<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D53<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D53<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D53<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D53<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D53<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D53<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D53<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L111))","v":0},{"$f":"IF($D53>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D53<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M111))","v":0}]
[null,null,null,49,{"$f":"IF($D54>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D54<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D54<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D54<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D54<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D54<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D54<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D54<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D54<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D54<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L112))","v":0},{"$f":"IF($D54>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D54<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M112))","v":0}]
[null,null,null,50,{"$f":"IF($D55>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D55<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D55<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D55<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D55<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D55<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D55<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D55<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D55<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D55<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L113))","v":0},{"$f":"IF($D55>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D55<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M113))","v":0}]
[null,null,null,51,{"$f":"IF($D56>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D56<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D56<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D56<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D56<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D56<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D56<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D56<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D56<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D56<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L114))","v":0},{"$f":"IF($D56>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D56<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M114))","v":0}]
[null,null,null,52,{"$f":"IF($D57>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D57<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D57<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D57<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D57<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D57<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D57<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D57<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D57<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D57<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L115))","v":0},{"$f":"IF($D57>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D57<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M115))","v":0}]
[null,null,null,53,{"$f":"IF($D58>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D58<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D58<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D58<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D58<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D58<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D58<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D58<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D58<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D58<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L116))","v":0},{"$f":"IF($D58>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D58<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M116))","v":0}]
[null,null,null,54,{"$f":"IF($D59>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D59<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D59<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D59<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D59<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D59<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D59<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D59<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D59<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D59<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L117))","v":0},{"$f":"IF($D59>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D59<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M117))","v":0}]
[null,null,null,55,{"$f":"IF($D60>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D60<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D60<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D60<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D60<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D60<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D60<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D60<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D60<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D60<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L118))","v":0},{"$f":"IF($D60>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D60<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M118))","v":0}]
[null,null,null,56,{"$f":"IF($D61>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D61<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D61<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D61<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D61<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D61<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D61<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D61<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D61<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D61<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L119))","v":0},{"$f":"IF($D61>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D61<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M119))","v":0}]
[null,null,null,57,{"$f":"IF($D62>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D62<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D62<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D62<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D62<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D62<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D62<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D62<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D62<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D62<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L120))","v":0},{"$f":"IF($D62>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D62<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M120))","v":0}]
[null,null,null,58,{"$f":"IF($D63>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D63<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D63<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D63<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D63<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D63<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D63<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D63<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D63<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D63<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L121))","v":0},{"$f":"IF($D63>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D63<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M121))","v":0}]
[null,null,null,59,{"$f":"IF($D64>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D64<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D64<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D64<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D64<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D64<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D64<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D64<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D64<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D64<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L122))","v":0},{"$f":"IF($D64>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D64<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M122))","v":0}]
[null,null,null,60,{"$f":"IF($D65>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D65<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D65<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D65<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D65<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D65<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D65<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D65<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D65<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D65<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L123))","v":0},{"$f":"IF($D65>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D65<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M123))","v":0}]
[null,null,null,61,{"$f":"IF($D66>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D66<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D66<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D66<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D66<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D66<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D66<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D66<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D66<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D66<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L124))","v":0},{"$f":"IF($D66>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D66<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M124))","v":0}]
[null,null,null,62,{"$f":"IF($D67>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D67<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D67<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D67<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D67<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D67<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D67<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D67<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D67<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D67<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L125))","v":0},{"$f":"IF($D67>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D67<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M125))","v":0}]
[null,null,null,63,{"$f":"IF($D68>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D68<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D68<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D68<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D68<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D68<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D68<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D68<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D68<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D68<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L126))","v":0},{"$f":"IF($D68>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D68<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M126))","v":0}]
[null,null,null,64,{"$f":"IF($D69>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D69<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D69<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D69<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D69<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D69<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D69<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D69<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D69<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D69<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L127))","v":0},{"$f":"IF($D69>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D69<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M127))","v":0}]
[null,null,null,65,{"$f":"IF($D70>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D70<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D70<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D70<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D70<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D70<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D70<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D70<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D70<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D70<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L128))","v":0},{"$f":"IF($D70>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D70<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M128))","v":0}]
[null,null,null,66,{"$f":"IF($D71>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D71<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D71<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D71<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D71<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D71<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D71<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D71<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D71<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D71<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L129))","v":0},{"$f":"IF($D71>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D71<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M129))","v":0}]
[null,null,null,67,{"$f":"IF($D72>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D72<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D72<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D72<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D72<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D72<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D72<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D72<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D72<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D72<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L130))","v":0},{"$f":"IF($D72>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D72<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M130))","v":0}]
[null,null,null,68,{"$f":"IF($D73>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D73<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D73<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D73<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D73<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D73<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D73<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D73<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D73<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D73<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L131))","v":0},{"$f":"IF($D73>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D73<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M131))","v":0}]
[null,null,null,69,{"$f":"IF($D74>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D74<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D74<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D74<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D74<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D74<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D74<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D74<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D74<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D74<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L132))","v":0},{"$f":"IF($D74>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D74<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M132))","v":0}]
[null,null,null,70,{"$f":"IF($D75>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D75<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D75<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D75<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D75<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D75<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D75<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D75<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D75<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D75<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L133))","v":0},{"$f":"IF($D75>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D75<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M133))","v":0}]
[null,null,null,71,{"$f":"IF($D76>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D76<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D76<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D76<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D76<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D76<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D76<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D76<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D76<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D76<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L134))","v":0},{"$f":"IF($D76>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D76<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M134))","v":0}]
[null,null,null,72,{"$f":"IF($D77>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D77<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D77<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D77<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D77<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D77<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D77<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D77<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D77<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D77<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L135))","v":0},{"$f":"IF($D77>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D77<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M135))","v":0}]
[null,null,null,73,{"$f":"IF($D78>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D78<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D78<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D78<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D78<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D78<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D78<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D78<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D78<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D78<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L136))","v":0},{"$f":"IF($D78>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D78<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M136))","v":0}]
[null,null,null,74,{"$f":"IF($D79>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D79<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D79<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D79<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D79<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D79<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D79<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D79<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D79<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D79<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L137))","v":0},{"$f":"IF($D79>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D79<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M137))","v":0}]
[null,null,null,75,{"$f":"IF($D80>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D80<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D80<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D80<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D80<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D80<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D80<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D80<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D80<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D80<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L138))","v":0},{"$f":"IF($D80>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D80<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M138))","v":0}]
[null,null,null,76,{"$f":"IF($D81>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D81<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D81<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D81<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D81<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D81<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D81<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D81<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D81<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D81<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L139))","v":0},{"$f":"IF($D81>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D81<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M139))","v":0}]
[null,null,null,77,{"$f":"IF($D82>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D82<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D82<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D82<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D82<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D82<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D82<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D82<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D82<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D82<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L140))","v":0},{"$f":"IF($D82>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D82<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M140))","v":0}]
[null,null,null,78,{"$f":"IF($D83>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D83<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D83<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D83<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D83<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D83<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D83<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D83<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D83<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D83<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L141))","v":0},{"$f":"IF($D83>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D83<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M141))","v":0}]
[null,null,null,79,{"$f":"IF($D84>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D84<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D84<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D84<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D84<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D84<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D84<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D84<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D84<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D84<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L142))","v":0},{"$f":"IF($D84>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D84<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M142))","v":0}]
[null,null,null,80,{"$f":"IF($D85>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D85<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D85<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D85<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D85<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D85<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D85<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D85<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D85<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D85<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L143))","v":0},{"$f":"IF($D85>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D85<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M143))","v":0}]
[null,null,null,81,{"$f":"IF($D86>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D86<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D86<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D86<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D86<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D86<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D86<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D86<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D86<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D86<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L144))","v":0},{"$f":"IF($D86>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D86<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M144))","v":0}]
[null,null,null,82,{"$f":"IF($D87>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D87<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D87<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D87<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D87<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D87<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D87<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D87<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D87<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D87<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L145))","v":0},{"$f":"IF($D87>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D87<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M145))","v":0}]
[null,null,null,83,{"$f":"IF($D88>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D88<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D88<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D88<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D88<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D88<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D88<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D88<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D88<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D88<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L146))","v":0},{"$f":"IF($D88>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D88<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M146))","v":0}]
[null,null,null,84,{"$f":"IF($D89>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D89<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D89<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D89<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D89<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D89<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D89<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D89<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D89<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D89<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L147))","v":0},{"$f":"IF($D89>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D89<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M147))","v":0}]
[null,null,null,85,{"$f":"IF($D90>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D90<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D90<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D90<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D90<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D90<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D90<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D90<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D90<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D90<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L148))","v":0},{"$f":"IF($D90>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D90<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M148))","v":0}]
[null,null,null,86,{"$f":"IF($D91>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D91<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D91<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D91<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D91<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D91<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D91<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D91<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D91<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D91<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L149))","v":0},{"$f":"IF($D91>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D91<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M149))","v":0}]
[null,null,null,87,{"$f":"IF($D92>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D92<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D92<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D92<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D92<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D92<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D92<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D92<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D92<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D92<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L150))","v":0},{"$f":"IF($D92>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D92<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M150))","v":0}]
[null,null,null,88,{"$f":"IF($D93>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D93<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D93<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D93<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D93<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D93<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D93<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D93<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D93<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D93<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L151))","v":0},{"$f":"IF($D93>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D93<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M151))","v":0}]
[null,null,null,89,{"$f":"IF($D94>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D94<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D94<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D94<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D94<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D94<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D94<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D94<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D94<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D94<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L152))","v":0},{"$f":"IF($D94>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D94<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M152))","v":0}]
[null,null,null,90,{"$f":"IF($D95>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D95<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D95<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D95<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D95<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D95<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D95<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D95<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D95<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D95<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L153))","v":0},{"$f":"IF($D95>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D95<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M153))","v":0}]
[null,null,null,91,{"$f":"IF($D96>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D96<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D96<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D96<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D96<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D96<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D96<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D96<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D96<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D96<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L154))","v":0},{"$f":"IF($D96>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D96<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M154))","v":0}]
[null,null,null,92,{"$f":"IF($D97>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D97<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D97<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D97<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D97<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D97<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D97<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D97<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D97<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D97<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L155))","v":0},{"$f":"IF($D97>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D97<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M155))","v":0}]
[null,null,null,93,{"$f":"IF($D98>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D98<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D98<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D98<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D98<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D98<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D98<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D98<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D98<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D98<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L156))","v":0},{"$f":"IF($D98>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D98<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M156))","v":0}]
[null,null,null,94,{"$f":"IF($D99>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D99<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D99<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D99<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D99<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D99<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D99<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D99<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D99<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D99<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L157))","v":0},{"$f":"IF($D99>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D99<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M157))","v":0}]
[null,null,null,95,{"$f":"IF($D100>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D100<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D100<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D100<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D100<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D100<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D100<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D100<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D100<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D100<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L158))","v":0},{"$f":"IF($D100>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D100<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M158))","v":0}]
[null,null,null,96,{"$f":"IF($D101>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D101<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D101<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D101<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D101<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D101<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D101<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D101<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D101<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D101<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L159))","v":0},{"$f":"IF($D101>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D101<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M159))","v":0}]
[null,null,null,97,{"$f":"IF($D102>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D102<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D102<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D102<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D102<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D102<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D102<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D102<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D102<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D102<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L160))","v":0},{"$f":"IF($D102>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D102<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M160))","v":0}]
[null,null,null,98,{"$f":"IF($D103>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D103<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D103<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D103<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D103<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D103<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D103<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D103<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D103<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D103<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L161))","v":0},{"$f":"IF($D103>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D103<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M161))","v":0}]
[null,null,null,99,{"$f":"IF($D104>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D104<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D104<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D104<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D104<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D104<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D104<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D104<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D104<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D104<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L162))","v":0},{"$f":"IF($D104>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D104<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M162))","v":0}]
[null,null,null,100,{"$f":"IF($D105>15,'Average Annual Benefits'!D$18,IF('Benefits per year'!$D105<Parameters!D$61,0,'Average Annual Benefits'!D$18*Parameters!D163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!E$18,IF('Benefits per year'!$D105<Parameters!E$61,0,'Average Annual Benefits'!E$18*Parameters!E163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!F$18,IF('Benefits per year'!$D105<Parameters!F$61,0,'Average Annual Benefits'!F$18*Parameters!F163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!G$18,IF('Benefits per year'!$D105<Parameters!G$61,0,'Average Annual Benefits'!G$18*Parameters!G163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!H$18,IF('Benefits per year'!$D105<Parameters!H$61,0,'Average Annual Benefits'!H$18*Parameters!H163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!I$18,IF('Benefits per year'!$D105<Parameters!I$61,0,'Average Annual Benefits'!I$18*Parameters!I163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!J$18,IF('Benefits per year'!$D105<Parameters!J$61,0,'Average Annual Benefits'!J$18*Parameters!J163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!K$18,IF('Benefits per year'!$D105<Parameters!K$61,0,'Average Annual Benefits'!K$18*Parameters!K163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!L$18,IF('Benefits per year'!$D105<Parameters!L$61,0,'Average Annual Benefits'!L$18*Parameters!L163))","v":0},{"$f":"IF($D105>15,'Average Annual Benefits'!M$18,IF('Benefits per year'!$D105<Parameters!M$61,0,'Average Annual Benefits'!M$18*Parameters!M163))","v":0}]

{"sheet":"Average Annual Benefits","index":13,"n_rows":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":true,"merged":[[0,0,1,4]]}
["AVERAGE ANNUAL BENEFITS"]
[]
[]
[null,null,"Average annual losses (with and without mitigation)"]
[null,null,"Baseline","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,"Total",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20+'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28+'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36+'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46+'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59+'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63+'Effect Mitigation'!F35*Values!D65+'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)+'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)+'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)+'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)+'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)+'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)+'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)+'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40)","v":0}]
[null,"Buildings",{"$f":"'Effect Mitigation'!F13*Values!D16+'Effect Mitigation'!F14*Values!D18+'Effect Mitigation'!F15*Values!D20","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!G13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!G14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!G15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!H13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!H14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!H15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!I13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!I14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!I15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!J13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!J14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!J15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!K13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!K14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!K15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!L13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!L14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!L15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!M13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!M14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!M15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!N13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!N14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!N15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!O13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!O14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!O15)","v":0},{"$f":"'Effect Mitigation'!$F$13*Values!$D$16*(1-'Effect Mitigation'!P13)+'Effect Mitigation'!$F$14*Values!$D$18*(1-'Effect Mitigation'!P14)+'Effect Mitigation'!$F$15*Values!$D$20*(1-'Effect Mitigation'!P15)","v":0}]
[null,"Infrastructure",{"$f":"'Effect Mitigation'!F16*Values!D22+'Effect Mitigation'!F17*Values!D24+'Effect Mitigation'!F18*Values!D26+'Effect Mitigation'!F19*Values!D28","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!G16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!G17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!G18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!G19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!H16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!H17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!H18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!H19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!I16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!I17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!I18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!I19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!J16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!J17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!J18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!J19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!K16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!K17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!K18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!K19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!L16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!L17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!L18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!L19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!M16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!M17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!M18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!M19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!N16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!N17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!N18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!N19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!O16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!O17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!O18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!O19)","v":0},{"$f":"'Effect Mitigation'!$F$16*Values!$D$22*(1-'Effect Mitigation'!P16)+'Effect Mitigation'!$F$17*Values!$D$24*(1-'Effect Mitigation'!P17)+'Effect Mitigation'!$F$18*Values!$D$26*(1-'Effect Mitigation'!P18)+'Effect Mitigation'!$F$19*Values!$D$28*(1-'Effect Mitigation'!P19)","v":0}]
[null,"Agriculture",{"$f":"'Effect Mitigation'!F20*Values!D30+'Effect Mitigation'!F21*Values!D32+'Effect Mitigation'!F22*Values!D34+'Effect Mitigation'!F23*Values!D36","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!G20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!G21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!G22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!G23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!H20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!H21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!H22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!H23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!I20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!I21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!I22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!I23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!J20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!J21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!J22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!J23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!K20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!K21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!K22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!K23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!L20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!L21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!L22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!L23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!M20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!M21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!M22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!M23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!N20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!N21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!N22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!N23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!O20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!O21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!O22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!O23)","v":0},{"$f":"'Effect Mitigation'!$F$20*Values!$D$30*(1-'Effect Mitigation'!P20)+'Effect Mitigation'!$F$21*Values!$D$32*(1-'Effect Mitigation'!P21)+'Effect Mitigation'!$F$22*Values!$D$34*(1-'Effect Mitigation'!P22)+'Effect Mitigation'!$F$23*Values!$D$36*(1-'Effect Mitigation'!P23)","v":0}]
[null,"Other (market values)",{"$f":"'Effect Mitigation'!F24*Values!D38+'Effect Mitigation'!F25*Values!D40+'Effect Mitigation'!F26*Values!D42+'Effect Mitigation'!F27*Values!D44+'Effect Mitigation'!F28*Values!D46","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!G24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!G25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!G26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!G27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!G28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!H24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!H25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!H26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!H27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!H28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!I24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!I25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!I26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!I27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!I28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!J24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!J25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!J26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!J27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!J28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!K24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!K25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!K26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!K27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!K28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!L24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!L25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!L26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!L27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!L28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!M24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!M25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!M26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!M27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!M28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!N24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!N25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!N26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!N27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!N28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!O24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!O25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!O26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!O27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!O28)","v":0},{"$f":"'Effect Mitigation'!$F$24*Values!$D$38*(1-'Effect Mitigation'!P24)+'Effect Mitigation'!$F$25*Values!$D$40*(1-'Effect Mitigation'!P25)+'Effect Mitigation'!$F$26*Values!$D$42*(1-'Effect Mitigation'!P26)+'Effect Mitigation'!$F$27*Values!$D$44*(1-'Effect Mitigation'!P27)+'Effect Mitigation'!$F$28*Values!$D$46*(1-'Effect Mitigation'!P28)","v":0}]
[]
[null,"Physical health",{"$f":"'Effect Mitigation'!F29*Values!$D$53+'Effect Mitigation'!F30*Values!$D$55+'Effect Mitigation'!F31*Values!$D$57+'Effect Mitigation'!F32*Values!$D$59","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!G29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!G30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!G31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!G32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!H29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!H30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!H31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!H32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!I29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!I30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!I31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!I32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!J29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!J30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!J31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!J32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!K29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!K30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!K31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!K32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!L29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!L30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!L31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!L32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!M29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!M30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!M31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!M32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!N29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!N30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!N31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!N32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!O29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!O30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!O31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!O32)","v":0},{"$f":"'Effect Mitigation'!$F$29*Values!$D$53*(1-'Effect Mitigation'!P29)+'Effect Mitigation'!$F$30*Values!$D$55*(1-'Effect Mitigation'!P30)+'Effect Mitigation'!$F$31*Values!$D$57*(1-'Effect Mitigation'!P31)+'Effect Mitigation'!$F$32*Values!$D$59*(1-'Effect Mitigation'!P32)","v":0}]
[null,"Social",{"$f":"'Effect Mitigation'!F33*Values!D61+'Effect Mitigation'!F34*Values!D63","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!G33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!G34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!H33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!H34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!I33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!I34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!J33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!J34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!K33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!K34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!L33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!L34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!M33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!M34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!N33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!N34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!O33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!O34)","v":0},{"$f":"'Effect Mitigation'!$F$33*Values!$D$61*(1-'Effect Mitigation'!P33)+'Effect Mitigation'!$F$34*Values!$D$63*(1-'Effect Mitigation'!P34)","v":0}]
[null,"Environment",{"$f":"'Effect Mitigation'!F35*Values!D65","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!G35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!H35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!I35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!J35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!K35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!L35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!M35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!N35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!O35)","v":0},{"$f":"'Effect Mitigation'!$F$35*Values!$D$65*(1-'Effect Mitigation'!P35)","v":0}]
[null,"Other (non-market values)",{"$f":"'Effect Mitigation'!F36*Values!D67+'Effect Mitigation'!F37*Values!D69+'Effect Mitigation'!F38*Values!D71+'Effect Mitigation'!F39*Values!D73+'Effect Mitigation'!F40*Values!D75","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!G36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!G37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!G38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!G39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!G40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!H36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!H37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!H38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!H39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!H40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!I36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!I37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!I38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!I39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!I40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!J36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!J37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!J38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!J39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!J40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!K36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!K37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!K38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!K39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!K40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!L36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!L37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!L38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!L39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!L40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!M36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!M37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!M38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!M39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!M40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!N36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!N37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!N38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!N39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!N40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!O36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!O37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!O38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!O39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!O40)","v":0},{"$f":"'Effect Mitigation'!$F$36*Values!$D$67*(1-'Effect Mitigation'!P36)+'Effect Mitigation'!$F$37*Values!$D$69*(1-'Effect Mitigation'!P37)+'Effect Mitigation'!$F$38*Values!$D$71*(1-'Effect Mitigation'!P38)+'Effect Mitigation'!$F$39*Values!$D$73*(1-'Effect Mitigation'!P39)+'Effect Mitigation'!$F$40*Values!$D$75*(1-'Effect Mitigation'!P40)","v":0}]
[]
[null,"Total (check, must be = 0)",{"$f":"SUM(C7:C15)-C6","v":0},{"$f":"SUM(D7:D15)-D6","v":0},0,0,0,0,0,0,0,0,0]
[null,"Average Annual Benefits",null,{"$f":"$C$6-D6","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Results_main","index":14,"n_rows":10,"n_cols":14,"rows_kept":10,"cut":false,"hidden":true,"merged":[[0,0,1,2]]}
["Results"]
[]
[]
[]
[null,null,null,null,"Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,null,null,"Present value of benefits",{"$f":"'Benefits per year'!E3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!F3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!G3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!H3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!I3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!J3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!K3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!L3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!M3","v":{"$error":"#REF!"}},{"$f":"'Benefits per year'!N3","v":{"$error":"#REF!"}}]
[null,null,null,"Present value of costs",{"$f":"'Costs per year'!E3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!F3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!G3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!H3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!I3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!J3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!K3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!L3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!M3","v":{"$error":"#REF!"}},{"$f":"'Costs per year'!N3","v":{"$error":"#REF!"}}]
[null,null,null,"Net present value",{"$f":"E6-E7","v":{"$error":"#REF!"}},{"$f":"F6-F7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Benefit cost ratio",{"$f":"E6/E7","v":{"$error":"#REF!"}},{"$f":"F6/F7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Internal Rate of Return",{"$f":"'Net benefits & IRR'!E3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!F3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!G3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!H3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!I3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!J3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!K3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!L3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!M3","v":{"$error":"#REF!"}},{"$f":"'Net benefits & IRR'!N3","v":{"$error":"#REF!"}}]

{"sheet":"Net benefits & IRR","index":15,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[0,0,1,4]]}
["Net annual benefits"]
[]
[null,null,null,"IRR",{"$f":"IRR(OFFSET(E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET(N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Year","Mitigation 1","Mitigation 2","Mitigation 3","Mitigation 4","Mitigation 5","Mitigation 6","Mitigation 7","Mitigation 8","Mitigation 9","Mitigation 10"]
[null,null,null,1,{"$f":"'Benefits per year'!E6-'Costs per year'!E6","v":0},{"$f":"'Benefits per year'!F6-'Costs per year'!F6","v":0},{"$f":"'Benefits per year'!G6-'Costs per year'!G6","v":0},{"$f":"'Benefits per year'!H6-'Costs per year'!H6","v":0},{"$f":"'Benefits per year'!I6-'Costs per year'!I6","v":0},{"$f":"'Benefits per year'!J6-'Costs per year'!J6","v":0},{"$f":"'Benefits per year'!K6-'Costs per year'!K6","v":0},{"$f":"'Benefits per year'!L6-'Costs per year'!L6","v":0},{"$f":"'Benefits per year'!M6-'Costs per year'!M6","v":0},{"$f":"'Benefits per year'!N6-'Costs per year'!N6","v":0}]
[null,null,null,2,{"$f":"'Benefits per year'!E7-'Costs per year'!E7","v":0},{"$f":"'Benefits per year'!F7-'Costs per year'!F7","v":0},{"$f":"'Benefits per year'!G7-'Costs per year'!G7","v":0},{"$f":"'Benefits per year'!H7-'Costs per year'!H7","v":0},{"$f":"'Benefits per year'!I7-'Costs per year'!I7","v":0},{"$f":"'Benefits per year'!J7-'Costs per year'!J7","v":0},{"$f":"'Benefits per year'!K7-'Costs per year'!K7","v":0},{"$f":"'Benefits per year'!L7-'Costs per year'!L7","v":0},{"$f":"'Benefits per year'!M7-'Costs per year'!M7","v":0},{"$f":"'Benefits per year'!N7-'Costs per year'!N7","v":0}]
[null,null,null,3,{"$f":"'Benefits per year'!E8-'Costs per year'!E8","v":0},{"$f":"'Benefits per year'!F8-'Costs per year'!F8","v":0},{"$f":"'Benefits per year'!G8-'Costs per year'!G8","v":0},{"$f":"'Benefits per year'!H8-'Costs per year'!H8","v":0},{"$f":"'Benefits per year'!I8-'Costs per year'!I8","v":0},{"$f":"'Benefits per year'!J8-'Costs per year'!J8","v":0},{"$f":"'Benefits per year'!K8-'Costs per year'!K8","v":0},{"$f":"'Benefits per year'!L8-'Costs per year'!L8","v":0},{"$f":"'Benefits per year'!M8-'Costs per year'!M8","v":0},{"$f":"'Benefits per year'!N8-'Costs per year'!N8","v":0}]
[null,null,null,4,{"$f":"'Benefits per year'!E9-'Costs per year'!E9","v":0},{"$f":"'Benefits per year'!F9-'Costs per year'!F9","v":0},{"$f":"'Benefits per year'!G9-'Costs per year'!G9","v":0},{"$f":"'Benefits per year'!H9-'Costs per year'!H9","v":0},{"$f":"'Benefits per year'!I9-'Costs per year'!I9","v":0},{"$f":"'Benefits per year'!J9-'Costs per year'!J9","v":0},{"$f":"'Benefits per year'!K9-'Costs per year'!K9","v":0},{"$f":"'Benefits per year'!L9-'Costs per year'!L9","v":0},{"$f":"'Benefits per year'!M9-'Costs per year'!M9","v":0},{"$f":"'Benefits per year'!N9-'Costs per year'!N9","v":0}]
[null,null,null,5,{"$f":"'Benefits per year'!E10-'Costs per year'!E10","v":0},{"$f":"'Benefits per year'!F10-'Costs per year'!F10","v":0},{"$f":"'Benefits per year'!G10-'Costs per year'!G10","v":0},{"$f":"'Benefits per year'!H10-'Costs per year'!H10","v":0},{"$f":"'Benefits per year'!I10-'Costs per year'!I10","v":0},{"$f":"'Benefits per year'!J10-'Costs per year'!J10","v":0},{"$f":"'Benefits per year'!K10-'Costs per year'!K10","v":0},{"$f":"'Benefits per year'!L10-'Costs per year'!L10","v":0},{"$f":"'Benefits per year'!M10-'Costs per year'!M10","v":0},{"$f":"'Benefits per year'!N10-'Costs per year'!N10","v":0}]
[null,null,null,6,{"$f":"'Benefits per year'!E11-'Costs per year'!E11","v":0},{"$f":"'Benefits per year'!F11-'Costs per year'!F11","v":0},{"$f":"'Benefits per year'!G11-'Costs per year'!G11","v":0},{"$f":"'Benefits per year'!H11-'Costs per year'!H11","v":0},{"$f":"'Benefits per year'!I11-'Costs per year'!I11","v":0},{"$f":"'Benefits per year'!J11-'Costs per year'!J11","v":0},{"$f":"'Benefits per year'!K11-'Costs per year'!K11","v":0},{"$f":"'Benefits per year'!L11-'Costs per year'!L11","v":0},{"$f":"'Benefits per year'!M11-'Costs per year'!M11","v":0},{"$f":"'Benefits per year'!N11-'Costs per year'!N11","v":0}]
[null,null,null,7,{"$f":"'Benefits per year'!E12-'Costs per year'!E12","v":0},{"$f":"'Benefits per year'!F12-'Costs per year'!F12","v":0},{"$f":"'Benefits per year'!G12-'Costs per year'!G12","v":0},{"$f":"'Benefits per year'!H12-'Costs per year'!H12","v":0},{"$f":"'Benefits per year'!I12-'Costs per year'!I12","v":0},{"$f":"'Benefits per year'!J12-'Costs per year'!J12","v":0},{"$f":"'Benefits per year'!K12-'Costs per year'!K12","v":0},{"$f":"'Benefits per year'!L12-'Costs per year'!L12","v":0},{"$f":"'Benefits per year'!M12-'Costs per year'!M12","v":0},{"$f":"'Benefits per year'!N12-'Costs per year'!N12","v":0}]
[null,null,null,8,{"$f":"'Benefits per year'!E13-'Costs per year'!E13","v":0},{"$f":"'Benefits per year'!F13-'Costs per year'!F13","v":0},{"$f":"'Benefits per year'!G13-'Costs per year'!G13","v":0},{"$f":"'Benefits per year'!H13-'Costs per year'!H13","v":0},{"$f":"'Benefits per year'!I13-'Costs per year'!I13","v":0},{"$f":"'Benefits per year'!J13-'Costs per year'!J13","v":0},{"$f":"'Benefits per year'!K13-'Costs per year'!K13","v":0},{"$f":"'Benefits per year'!L13-'Costs per year'!L13","v":0},{"$f":"'Benefits per year'!M13-'Costs per year'!M13","v":0},{"$f":"'Benefits per year'!N13-'Costs per year'!N13","v":0}]
[null,null,null,9,{"$f":"'Benefits per year'!E14-'Costs per year'!E14","v":0},{"$f":"'Benefits per year'!F14-'Costs per year'!F14","v":0},{"$f":"'Benefits per year'!G14-'Costs per year'!G14","v":0},{"$f":"'Benefits per year'!H14-'Costs per year'!H14","v":0},{"$f":"'Benefits per year'!I14-'Costs per year'!I14","v":0},{"$f":"'Benefits per year'!J14-'Costs per year'!J14","v":0},{"$f":"'Benefits per year'!K14-'Costs per year'!K14","v":0},{"$f":"'Benefits per year'!L14-'Costs per year'!L14","v":0},{"$f":"'Benefits per year'!M14-'Costs per year'!M14","v":0},{"$f":"'Benefits per year'!N14-'Costs per year'!N14","v":0}]
[null,null,null,10,{"$f":"'Benefits per year'!E15-'Costs per year'!E15","v":0},{"$f":"'Benefits per year'!F15-'Costs per year'!F15","v":0},{"$f":"'Benefits per year'!G15-'Costs per year'!G15","v":0},{"$f":"'Benefits per year'!H15-'Costs per year'!H15","v":0},{"$f":"'Benefits per year'!I15-'Costs per year'!I15","v":0},{"$f":"'Benefits per year'!J15-'Costs per year'!J15","v":0},{"$f":"'Benefits per year'!K15-'Costs per year'!K15","v":0},{"$f":"'Benefits per year'!L15-'Costs per year'!L15","v":0},{"$f":"'Benefits per year'!M15-'Costs per year'!M15","v":0},{"$f":"'Benefits per year'!N15-'Costs per year'!N15","v":0}]
[null,null,null,11,{"$f":"'Benefits per year'!E16-'Costs per year'!E16","v":0},{"$f":"'Benefits per year'!F16-'Costs per year'!F16","v":0},{"$f":"'Benefits per year'!G16-'Costs per year'!G16","v":0},{"$f":"'Benefits per year'!H16-'Costs per year'!H16","v":0},{"$f":"'Benefits per year'!I16-'Costs per year'!I16","v":0},{"$f":"'Benefits per year'!J16-'Costs per year'!J16","v":0},{"$f":"'Benefits per year'!K16-'Costs per year'!K16","v":0},{"$f":"'Benefits per year'!L16-'Costs per year'!L16","v":0},{"$f":"'Benefits per year'!M16-'Costs per year'!M16","v":0},{"$f":"'Benefits per year'!N16-'Costs per year'!N16","v":0}]
[null,null,null,12,{"$f":"'Benefits per year'!E17-'Costs per year'!E17","v":0},{"$f":"'Benefits per year'!F17-'Costs per year'!F17","v":0},{"$f":"'Benefits per year'!G17-'Costs per year'!G17","v":0},{"$f":"'Benefits per year'!H17-'Costs per year'!H17","v":0},{"$f":"'Benefits per year'!I17-'Costs per year'!I17","v":0},{"$f":"'Benefits per year'!J17-'Costs per year'!J17","v":0},{"$f":"'Benefits per year'!K17-'Costs per year'!K17","v":0},{"$f":"'Benefits per year'!L17-'Costs per year'!L17","v":0},{"$f":"'Benefits per year'!M17-'Costs per year'!M17","v":0},{"$f":"'Benefits per year'!N17-'Costs per year'!N17","v":0}]
[null,null,null,13,{"$f":"'Benefits per year'!E18-'Costs per year'!E18","v":0},{"$f":"'Benefits per year'!F18-'Costs per year'!F18","v":0},{"$f":"'Benefits per year'!G18-'Costs per year'!G18","v":0},{"$f":"'Benefits per year'!H18-'Costs per year'!H18","v":0},{"$f":"'Benefits per year'!I18-'Costs per year'!I18","v":0},{"$f":"'Benefits per year'!J18-'Costs per year'!J18","v":0},{"$f":"'Benefits per year'!K18-'Costs per year'!K18","v":0},{"$f":"'Benefits per year'!L18-'Costs per year'!L18","v":0},{"$f":"'Benefits per year'!M18-'Costs per year'!M18","v":0},{"$f":"'Benefits per year'!N18-'Costs per year'!N18","v":0}]
[null,null,null,14,{"$f":"'Benefits per year'!E19-'Costs per year'!E19","v":0},{"$f":"'Benefits per year'!F19-'Costs per year'!F19","v":0},{"$f":"'Benefits per year'!G19-'Costs per year'!G19","v":0},{"$f":"'Benefits per year'!H19-'Costs per year'!H19","v":0},{"$f":"'Benefits per year'!I19-'Costs per year'!I19","v":0},{"$f":"'Benefits per year'!J19-'Costs per year'!J19","v":0},{"$f":"'Benefits per year'!K19-'Costs per year'!K19","v":0},{"$f":"'Benefits per year'!L19-'Costs per year'!L19","v":0},{"$f":"'Benefits per year'!M19-'Costs per year'!M19","v":0},{"$f":"'Benefits per year'!N19-'Costs per year'!N19","v":0}]
[null,null,null,15,{"$f":"'Benefits per year'!E20-'Costs per year'!E20","v":0},{"$f":"'Benefits per year'!F20-'Costs per year'!F20","v":0},{"$f":"'Benefits per year'!G20-'Costs per year'!G20","v":0},{"$f":"'Benefits per year'!H20-'Costs per year'!H20","v":0},{"$f":"'Benefits per year'!I20-'Costs per year'!I20","v":0},{"$f":"'Benefits per year'!J20-'Costs per year'!J20","v":0},{"$f":"'Benefits per year'!K20-'Costs per year'!K20","v":0},{"$f":"'Benefits per year'!L20-'Costs per year'!L20","v":0},{"$f":"'Benefits per year'!M20-'Costs per year'!M20","v":0},{"$f":"'Benefits per year'!N20-'Costs per year'!N20","v":0}]
[null,null,null,16,{"$f":"'Benefits per year'!E21-'Costs per year'!E21","v":0},{"$f":"'Benefits per year'!F21-'Costs per year'!F21","v":0},{"$f":"'Benefits per year'!G21-'Costs per year'!G21","v":0},{"$f":"'Benefits per year'!H21-'Costs per year'!H21","v":0},{"$f":"'Benefits per year'!I21-'Costs per year'!I21","v":0},{"$f":"'Benefits per year'!J21-'Costs per year'!J21","v":0},{"$f":"'Benefits per year'!K21-'Costs per year'!K21","v":0},{"$f":"'Benefits per year'!L21-'Costs per year'!L21","v":0},{"$f":"'Benefits per year'!M21-'Costs per year'!M21","v":0},{"$f":"'Benefits per year'!N21-'Costs per year'!N21","v":0}]
[null,null,null,17,{"$f":"'Benefits per year'!E22-'Costs per year'!E22","v":0},{"$f":"'Benefits per year'!F22-'Costs per year'!F22","v":0},{"$f":"'Benefits per year'!G22-'Costs per year'!G22","v":0},{"$f":"'Benefits per year'!H22-'Costs per year'!H22","v":0},{"$f":"'Benefits per year'!I22-'Costs per year'!I22","v":0},{"$f":"'Benefits per year'!J22-'Costs per year'!J22","v":0},{"$f":"'Benefits per year'!K22-'Costs per year'!K22","v":0},{"$f":"'Benefits per year'!L22-'Costs per year'!L22","v":0},{"$f":"'Benefits per year'!M22-'Costs per year'!M22","v":0},{"$f":"'Benefits per year'!N22-'Costs per year'!N22","v":0}]
[null,null,null,18,{"$f":"'Benefits per year'!E23-'Costs per year'!E23","v":0},{"$f":"'Benefits per year'!F23-'Costs per year'!F23","v":0},{"$f":"'Benefits per year'!G23-'Costs per year'!G23","v":0},{"$f":"'Benefits per year'!H23-'Costs per year'!H23","v":0},{"$f":"'Benefits per year'!I23-'Costs per year'!I23","v":0},{"$f":"'Benefits per year'!J23-'Costs per year'!J23","v":0},{"$f":"'Benefits per year'!K23-'Costs per year'!K23","v":0},{"$f":"'Benefits per year'!L23-'Costs per year'!L23","v":0},{"$f":"'Benefits per year'!M23-'Costs per year'!M23","v":0},{"$f":"'Benefits per year'!N23-'Costs per year'!N23","v":0}]
[null,null,null,19,{"$f":"'Benefits per year'!E24-'Costs per year'!E24","v":0},{"$f":"'Benefits per year'!F24-'Costs per year'!F24","v":0},{"$f":"'Benefits per year'!G24-'Costs per year'!G24","v":0},{"$f":"'Benefits per year'!H24-'Costs per year'!H24","v":0},{"$f":"'Benefits per year'!I24-'Costs per year'!I24","v":0},{"$f":"'Benefits per year'!J24-'Costs per year'!J24","v":0},{"$f":"'Benefits per year'!K24-'Costs per year'!K24","v":0},{"$f":"'Benefits per year'!L24-'Costs per year'!L24","v":0},{"$f":"'Benefits per year'!M24-'Costs per year'!M24","v":0},{"$f":"'Benefits per year'!N24-'Costs per year'!N24","v":0}]
[null,null,null,20,{"$f":"'Benefits per year'!E25-'Costs per year'!E25","v":0},{"$f":"'Benefits per year'!F25-'Costs per year'!F25","v":0},{"$f":"'Benefits per year'!G25-'Costs per year'!G25","v":0},{"$f":"'Benefits per year'!H25-'Costs per year'!H25","v":0},{"$f":"'Benefits per year'!I25-'Costs per year'!I25","v":0},{"$f":"'Benefits per year'!J25-'Costs per year'!J25","v":0},{"$f":"'Benefits per year'!K25-'Costs per year'!K25","v":0},{"$f":"'Benefits per year'!L25-'Costs per year'!L25","v":0},{"$f":"'Benefits per year'!M25-'Costs per year'!M25","v":0},{"$f":"'Benefits per year'!N25-'Costs per year'!N25","v":0}]
[null,null,null,21,{"$f":"'Benefits per year'!E26-'Costs per year'!E26","v":0},{"$f":"'Benefits per year'!F26-'Costs per year'!F26","v":0},{"$f":"'Benefits per year'!G26-'Costs per year'!G26","v":0},{"$f":"'Benefits per year'!H26-'Costs per year'!H26","v":0},{"$f":"'Benefits per year'!I26-'Costs per year'!I26","v":0},{"$f":"'Benefits per year'!J26-'Costs per year'!J26","v":0},{"$f":"'Benefits per year'!K26-'Costs per year'!K26","v":0},{"$f":"'Benefits per year'!L26-'Costs per year'!L26","v":0},{"$f":"'Benefits per year'!M26-'Costs per year'!M26","v":0},{"$f":"'Benefits per year'!N26-'Costs per year'!N26","v":0}]
[null,null,null,22,{"$f":"'Benefits per year'!E27-'Costs per year'!E27","v":0},{"$f":"'Benefits per year'!F27-'Costs per year'!F27","v":0},{"$f":"'Benefits per year'!G27-'Costs per year'!G27","v":0},{"$f":"'Benefits per year'!H27-'Costs per year'!H27","v":0},{"$f":"'Benefits per year'!I27-'Costs per year'!I27","v":0},{"$f":"'Benefits per year'!J27-'Costs per year'!J27","v":0},{"$f":"'Benefits per year'!K27-'Costs per year'!K27","v":0},{"$f":"'Benefits per year'!L27-'Costs per year'!L27","v":0},{"$f":"'Benefits per year'!M27-'Costs per year'!M27","v":0},{"$f":"'Benefits per year'!N27-'Costs per year'!N27","v":0}]
[null,null,null,23,{"$f":"'Benefits per year'!E28-'Costs per year'!E28","v":0},{"$f":"'Benefits per year'!F28-'Costs per year'!F28","v":0},{"$f":"'Benefits per year'!G28-'Costs per year'!G28","v":0},{"$f":"'Benefits per year'!H28-'Costs per year'!H28","v":0},{"$f":"'Benefits per year'!I28-'Costs per year'!I28","v":0},{"$f":"'Benefits per year'!J28-'Costs per year'!J28","v":0},{"$f":"'Benefits per year'!K28-'Costs per year'!K28","v":0},{"$f":"'Benefits per year'!L28-'Costs per year'!L28","v":0},{"$f":"'Benefits per year'!M28-'Costs per year'!M28","v":0},{"$f":"'Benefits per year'!N28-'Costs per year'!N28","v":0}]
[null,null,null,24,{"$f":"'Benefits per year'!E29-'Costs per year'!E29","v":0},{"$f":"'Benefits per year'!F29-'Costs per year'!F29","v":0},{"$f":"'Benefits per year'!G29-'Costs per year'!G29","v":0},{"$f":"'Benefits per year'!H29-'Costs per year'!H29","v":0},{"$f":"'Benefits per year'!I29-'Costs per year'!I29","v":0},{"$f":"'Benefits per year'!J29-'Costs per year'!J29","v":0},{"$f":"'Benefits per year'!K29-'Costs per year'!K29","v":0},{"$f":"'Benefits per year'!L29-'Costs per year'!L29","v":0},{"$f":"'Benefits per year'!M29-'Costs per year'!M29","v":0},{"$f":"'Benefits per year'!N29-'Costs per year'!N29","v":0}]
[null,null,null,25,{"$f":"'Benefits per year'!E30-'Costs per year'!E30","v":0},{"$f":"'Benefits per year'!F30-'Costs per year'!F30","v":0},{"$f":"'Benefits per year'!G30-'Costs per year'!G30","v":0},{"$f":"'Benefits per year'!H30-'Costs per year'!H30","v":0},{"$f":"'Benefits per year'!I30-'Costs per year'!I30","v":0},{"$f":"'Benefits per year'!J30-'Costs per year'!J30","v":0},{"$f":"'Benefits per year'!K30-'Costs per year'!K30","v":0},{"$f":"'Benefits per year'!L30-'Costs per year'!L30","v":0},{"$f":"'Benefits per year'!M30-'Costs per year'!M30","v":0},{"$f":"'Benefits per year'!N30-'Costs per year'!N30","v":0}]
[null,null,null,26,{"$f":"'Benefits per year'!E31-'Costs per year'!E31","v":0},{"$f":"'Benefits per year'!F31-'Costs per year'!F31","v":0},{"$f":"'Benefits per year'!G31-'Costs per year'!G31","v":0},{"$f":"'Benefits per year'!H31-'Costs per year'!H31","v":0},{"$f":"'Benefits per year'!I31-'Costs per year'!I31","v":0},{"$f":"'Benefits per year'!J31-'Costs per year'!J31","v":0},{"$f":"'Benefits per year'!K31-'Costs per year'!K31","v":0},{"$f":"'Benefits per year'!L31-'Costs per year'!L31","v":0},{"$f":"'Benefits per year'!M31-'Costs per year'!M31","v":0},{"$f":"'Benefits per year'!N31-'Costs per year'!N31","v":0}]
[null,null,null,27,{"$f":"'Benefits per year'!E32-'Costs per year'!E32","v":0},{"$f":"'Benefits per year'!F32-'Costs per year'!F32","v":0},{"$f":"'Benefits per year'!G32-'Costs per year'!G32","v":0},{"$f":"'Benefits per year'!H32-'Costs per year'!H32","v":0},{"$f":"'Benefits per year'!I32-'Costs per year'!I32","v":0},{"$f":"'Benefits per year'!J32-'Costs per year'!J32","v":0},{"$f":"'Benefits per year'!K32-'Costs per year'!K32","v":0},{"$f":"'Benefits per year'!L32-'Costs per year'!L32","v":0},{"$f":"'Benefits per year'!M32-'Costs per year'!M32","v":0},{"$f":"'Benefits per year'!N32-'Costs per year'!N32","v":0}]
[null,null,null,28,{"$f":"'Benefits per year'!E33-'Costs per year'!E33","v":0},{"$f":"'Benefits per year'!F33-'Costs per year'!F33","v":0},{"$f":"'Benefits per year'!G33-'Costs per year'!G33","v":0},{"$f":"'Benefits per year'!H33-'Costs per year'!H33","v":0},{"$f":"'Benefits per year'!I33-'Costs per year'!I33","v":0},{"$f":"'Benefits per year'!J33-'Costs per year'!J33","v":0},{"$f":"'Benefits per year'!K33-'Costs per year'!K33","v":0},{"$f":"'Benefits per year'!L33-'Costs per year'!L33","v":0},{"$f":"'Benefits per year'!M33-'Costs per year'!M33","v":0},{"$f":"'Benefits per year'!N33-'Costs per year'!N33","v":0}]
[null,null,null,29,{"$f":"'Benefits per year'!E34-'Costs per year'!E34","v":0},{"$f":"'Benefits per year'!F34-'Costs per year'!F34","v":0},{"$f":"'Benefits per year'!G34-'Costs per year'!G34","v":0},{"$f":"'Benefits per year'!H34-'Costs per year'!H34","v":0},{"$f":"'Benefits per year'!I34-'Costs per year'!I34","v":0},{"$f":"'Benefits per year'!J34-'Costs per year'!J34","v":0},{"$f":"'Benefits per year'!K34-'Costs per year'!K34","v":0},{"$f":"'Benefits per year'!L34-'Costs per year'!L34","v":0},{"$f":"'Benefits per year'!M34-'Costs per year'!M34","v":0},{"$f":"'Benefits per year'!N34-'Costs per year'!N34","v":0}]
[null,null,null,30,{"$f":"'Benefits per year'!E35-'Costs per year'!E35","v":0},{"$f":"'Benefits per year'!F35-'Costs per year'!F35","v":0},{"$f":"'Benefits per year'!G35-'Costs per year'!G35","v":0},{"$f":"'Benefits per year'!H35-'Costs per year'!H35","v":0},{"$f":"'Benefits per year'!I35-'Costs per year'!I35","v":0},{"$f":"'Benefits per year'!J35-'Costs per year'!J35","v":0},{"$f":"'Benefits per year'!K35-'Costs per year'!K35","v":0},{"$f":"'Benefits per year'!L35-'Costs per year'!L35","v":0},{"$f":"'Benefits per year'!M35-'Costs per year'!M35","v":0},{"$f":"'Benefits per year'!N35-'Costs per year'!N35","v":0}]
[null,null,null,31,{"$f":"'Benefits per year'!E36-'Costs per year'!E36","v":0},{"$f":"'Benefits per year'!F36-'Costs per year'!F36","v":0},{"$f":"'Benefits per year'!G36-'Costs per year'!G36","v":0},{"$f":"'Benefits per year'!H36-'Costs per year'!H36","v":0},{"$f":"'Benefits per year'!I36-'Costs per year'!I36","v":0},{"$f":"'Benefits per year'!J36-'Costs per year'!J36","v":0},{"$f":"'Benefits per year'!K36-'Costs per year'!K36","v":0},{"$f":"'Benefits per year'!L36-'Costs per year'!L36","v":0},{"$f":"'Benefits per year'!M36-'Costs per year'!M36","v":0},{"$f":"'Benefits per year'!N36-'Costs per year'!N36","v":0}]
[null,null,null,32,{"$f":"'Benefits per year'!E37-'Costs per year'!E37","v":0},{"$f":"'Benefits per year'!F37-'Costs per year'!F37","v":0},{"$f":"'Benefits per year'!G37-'Costs per year'!G37","v":0},{"$f":"'Benefits per year'!H37-'Costs per year'!H37","v":0},{"$f":"'Benefits per year'!I37-'Costs per year'!I37","v":0},{"$f":"'Benefits per year'!J37-'Costs per year'!J37","v":0},{"$f":"'Benefits per year'!K37-'Costs per year'!K37","v":0},{"$f":"'Benefits per year'!L37-'Costs per year'!L37","v":0},{"$f":"'Benefits per year'!M37-'Costs per year'!M37","v":0},{"$f":"'Benefits per year'!N37-'Costs per year'!N37","v":0}]
[null,null,null,33,{"$f":"'Benefits per year'!E38-'Costs per year'!E38","v":0},{"$f":"'Benefits per year'!F38-'Costs per year'!F38","v":0},{"$f":"'Benefits per year'!G38-'Costs per year'!G38","v":0},{"$f":"'Benefits per year'!H38-'Costs per year'!H38","v":0},{"$f":"'Benefits per year'!I38-'Costs per year'!I38","v":0},{"$f":"'Benefits per year'!J38-'Costs per year'!J38","v":0},{"$f":"'Benefits per year'!K38-'Costs per year'!K38","v":0},{"$f":"'Benefits per year'!L38-'Costs per year'!L38","v":0},{"$f":"'Benefits per year'!M38-'Costs per year'!M38","v":0},{"$f":"'Benefits per year'!N38-'Costs per year'!N38","v":0}]
[null,null,null,34,{"$f":"'Benefits per year'!E39-'Costs per year'!E39","v":0},{"$f":"'Benefits per year'!F39-'Costs per year'!F39","v":0},{"$f":"'Benefits per year'!G39-'Costs per year'!G39","v":0},{"$f":"'Benefits per year'!H39-'Costs per year'!H39","v":0},{"$f":"'Benefits per year'!I39-'Costs per year'!I39","v":0},{"$f":"'Benefits per year'!J39-'Costs per year'!J39","v":0},{"$f":"'Benefits per year'!K39-'Costs per year'!K39","v":0},{"$f":"'Benefits per year'!L39-'Costs per year'!L39","v":0},{"$f":"'Benefits per year'!M39-'Costs per year'!M39","v":0},{"$f":"'Benefits per year'!N39-'Costs per year'!N39","v":0}]
[null,null,null,35,{"$f":"'Benefits per year'!E40-'Costs per year'!E40","v":0},{"$f":"'Benefits per year'!F40-'Costs per year'!F40","v":0},{"$f":"'Benefits per year'!G40-'Costs per year'!G40","v":0},{"$f":"'Benefits per year'!H40-'Costs per year'!H40","v":0},{"$f":"'Benefits per year'!I40-'Costs per year'!I40","v":0},{"$f":"'Benefits per year'!J40-'Costs per year'!J40","v":0},{"$f":"'Benefits per year'!K40-'Costs per year'!K40","v":0},{"$f":"'Benefits per year'!L40-'Costs per year'!L40","v":0},{"$f":"'Benefits per year'!M40-'Costs per year'!M40","v":0},{"$f":"'Benefits per year'!N40-'Costs per year'!N40","v":0}]
[null,null,null,36,{"$f":"'Benefits per year'!E41-'Costs per year'!E41","v":0},{"$f":"'Benefits per year'!F41-'Costs per year'!F41","v":0},{"$f":"'Benefits per year'!G41-'Costs per year'!G41","v":0},{"$f":"'Benefits per year'!H41-'Costs per year'!H41","v":0},{"$f":"'Benefits per year'!I41-'Costs per year'!I41","v":0},{"$f":"'Benefits per year'!J41-'Costs per year'!J41","v":0},{"$f":"'Benefits per year'!K41-'Costs per year'!K41","v":0},{"$f":"'Benefits per year'!L41-'Costs per year'!L41","v":0},{"$f":"'Benefits per year'!M41-'Costs per year'!M41","v":0},{"$f":"'Benefits per year'!N41-'Costs per year'!N41","v":0}]
[null,null,null,37,{"$f":"'Benefits per year'!E42-'Costs per year'!E42","v":0},{"$f":"'Benefits per year'!F42-'Costs per year'!F42","v":0},{"$f":"'Benefits per year'!G42-'Costs per year'!G42","v":0},{"$f":"'Benefits per year'!H42-'Costs per year'!H42","v":0},{"$f":"'Benefits per year'!I42-'Costs per year'!I42","v":0},{"$f":"'Benefits per year'!J42-'Costs per year'!J42","v":0},{"$f":"'Benefits per year'!K42-'Costs per year'!K42","v":0},{"$f":"'Benefits per year'!L42-'Costs per year'!L42","v":0},{"$f":"'Benefits per year'!M42-'Costs per year'!M42","v":0},{"$f":"'Benefits per year'!N42-'Costs per year'!N42","v":0}]
[null,null,null,38,{"$f":"'Benefits per year'!E43-'Costs per year'!E43","v":0},{"$f":"'Benefits per year'!F43-'Costs per year'!F43","v":0},{"$f":"'Benefits per year'!G43-'Costs per year'!G43","v":0},{"$f":"'Benefits per year'!H43-'Costs per year'!H43","v":0},{"$f":"'Benefits per year'!I43-'Costs per year'!I43","v":0},{"$f":"'Benefits per year'!J43-'Costs per year'!J43","v":0},{"$f":"'Benefits per year'!K43-'Costs per year'!K43","v":0},{"$f":"'Benefits per year'!L43-'Costs per year'!L43","v":0},{"$f":"'Benefits per year'!M43-'Costs per year'!M43","v":0},{"$f":"'Benefits per year'!N43-'Costs per year'!N43","v":0}]
[null,null,null,39,{"$f":"'Benefits per year'!E44-'Costs per year'!E44","v":0},{"$f":"'Benefits per year'!F44-'Costs per year'!F44","v":0},{"$f":"'Benefits per year'!G44-'Costs per year'!G44","v":0},{"$f":"'Benefits per year'!H44-'Costs per year'!H44","v":0},{"$f":"'Benefits per year'!I44-'Costs per year'!I44","v":0},{"$f":"'Benefits per year'!J44-'Costs per year'!J44","v":0},{"$f":"'Benefits per year'!K44-'Costs per year'!K44","v":0},{"$f":"'Benefits per year'!L44-'Costs per year'!L44","v":0},{"$f":"'Benefits per year'!M44-'Costs per year'!M44","v":0},{"$f":"'Benefits per year'!N44-'Costs per year'!N44","v":0}]
[null,null,null,40,{"$f":"'Benefits per year'!E45-'Costs per year'!E45","v":0},{"$f":"'Benefits per year'!F45-'Costs per year'!F45","v":0},{"$f":"'Benefits per year'!G45-'Costs per year'!G45","v":0},{"$f":"'Benefits per year'!H45-'Costs per year'!H45","v":0},{"$f":"'Benefits per year'!I45-'Costs per year'!I45","v":0},{"$f":"'Benefits per year'!J45-'Costs per year'!J45","v":0},{"$f":"'Benefits per year'!K45-'Costs per year'!K45","v":0},{"$f":"'Benefits per year'!L45-'Costs per year'!L45","v":0},{"$f":"'Benefits per year'!M45-'Costs per year'!M45","v":0},{"$f":"'Benefits per year'!N45-'Costs per year'!N45","v":0}]
[null,null,null,41,{"$f":"'Benefits per year'!E46-'Costs per year'!E46","v":0},{"$f":"'Benefits per year'!F46-'Costs per year'!F46","v":0},{"$f":"'Benefits per year'!G46-'Costs per year'!G46","v":0},{"$f":"'Benefits per year'!H46-'Costs per year'!H46","v":0},{"$f":"'Benefits per year'!I46-'Costs per year'!I46","v":0},{"$f":"'Benefits per year'!J46-'Costs per year'!J46","v":0},{"$f":"'Benefits per year'!K46-'Costs per year'!K46","v":0},{"$f":"'Benefits per year'!L46-'Costs per year'!L46","v":0},{"$f":"'Benefits per year'!M46-'Costs per year'!M46","v":0},{"$f":"'Benefits per year'!N46-'Costs per year'!N46","v":0}]
[null,null,null,42,{"$f":"'Benefits per year'!E47-'Costs per year'!E47","v":0},{"$f":"'Benefits per year'!F47-'Costs per year'!F47","v":0},{"$f":"'Benefits per year'!G47-'Costs per year'!G47","v":0},{"$f":"'Benefits per year'!H47-'Costs per year'!H47","v":0},{"$f":"'Benefits per year'!I47-'Costs per year'!I47","v":0},{"$f":"'Benefits per year'!J47-'Costs per year'!J47","v":0},{"$f":"'Benefits per year'!K47-'Costs per year'!K47","v":0},{"$f":"'Benefits per year'!L47-'Costs per year'!L47","v":0},{"$f":"'Benefits per year'!M47-'Costs per year'!M47","v":0},{"$f":"'Benefits per year'!N47-'Costs per year'!N47","v":0}]
[null,null,null,43,{"$f":"'Benefits per year'!E48-'Costs per year'!E48","v":0},{"$f":"'Benefits per year'!F48-'Costs per year'!F48","v":0},{"$f":"'Benefits per year'!G48-'Costs per year'!G48","v":0},{"$f":"'Benefits per year'!H48-'Costs per year'!H48","v":0},{"$f":"'Benefits per year'!I48-'Costs per year'!I48","v":0},{"$f":"'Benefits per year'!J48-'Costs per year'!J48","v":0},{"$f":"'Benefits per year'!K48-'Costs per year'!K48","v":0},{"$f":"'Benefits per year'!L48-'Costs per year'!L48","v":0},{"$f":"'Benefits per year'!M48-'Costs per year'!M48","v":0},{"$f":"'Benefits per year'!N48-'Costs per year'!N48","v":0}]
[null,null,null,44,{"$f":"'Benefits per year'!E49-'Costs per year'!E49","v":0},{"$f":"'Benefits per year'!F49-'Costs per year'!F49","v":0},{"$f":"'Benefits per year'!G49-'Costs per year'!G49","v":0},{"$f":"'Benefits per year'!H49-'Costs per year'!H49","v":0},{"$f":"'Benefits per year'!I49-'Costs per year'!I49","v":0},{"$f":"'Benefits per year'!J49-'Costs per year'!J49","v":0},{"$f":"'Benefits per year'!K49-'Costs per year'!K49","v":0},{"$f":"'Benefits per year'!L49-'Costs per year'!L49","v":0},{"$f":"'Benefits per year'!M49-'Costs per year'!M49","v":0},{"$f":"'Benefits per year'!N49-'Costs per year'!N49","v":0}]
[null,null,null,45,{"$f":"'Benefits per year'!E50-'Costs per year'!E50","v":0},{"$f":"'Benefits per year'!F50-'Costs per year'!F50","v":0},{"$f":"'Benefits per year'!G50-'Costs per year'!G50","v":0},{"$f":"'Benefits per year'!H50-'Costs per year'!H50","v":0},{"$f":"'Benefits per year'!I50-'Costs per year'!I50","v":0},{"$f":"'Benefits per year'!J50-'Costs per year'!J50","v":0},{"$f":"'Benefits per year'!K50-'Costs per year'!K50","v":0},{"$f":"'Benefits per year'!L50-'Costs per year'!L50","v":0},{"$f":"'Benefits per year'!M50-'Costs per year'!M50","v":0},{"$f":"'Benefits per year'!N50-'Costs per year'!N50","v":0}]
[null,null,null,46,{"$f":"'Benefits per year'!E51-'Costs per year'!E51","v":0},{"$f":"'Benefits per year'!F51-'Costs per year'!F51","v":0},{"$f":"'Benefits per year'!G51-'Costs per year'!G51","v":0},{"$f":"'Benefits per year'!H51-'Costs per year'!H51","v":0},{"$f":"'Benefits per year'!I51-'Costs per year'!I51","v":0},{"$f":"'Benefits per year'!J51-'Costs per year'!J51","v":0},{"$f":"'Benefits per year'!K51-'Costs per year'!K51","v":0},{"$f":"'Benefits per year'!L51-'Costs per year'!L51","v":0},{"$f":"'Benefits per year'!M51-'Costs per year'!M51","v":0},{"$f":"'Benefits per year'!N51-'Costs per year'!N51","v":0}]
[null,null,null,47,{"$f":"'Benefits per year'!E52-'Costs per year'!E52","v":0},{"$f":"'Benefits per year'!F52-'Costs per year'!F52","v":0},{"$f":"'Benefits per year'!G52-'Costs per year'!G52","v":0},{"$f":"'Benefits per year'!H52-'Costs per year'!H52","v":0},{"$f":"'Benefits per year'!I52-'Costs per year'!I52","v":0},{"$f":"'Benefits per year'!J52-'Costs per year'!J52","v":0},{"$f":"'Benefits per year'!K52-'Costs per year'!K52","v":0},{"$f":"'Benefits per year'!L52-'Costs per year'!L52","v":0},{"$f":"'Benefits per year'!M52-'Costs per year'!M52","v":0},{"$f":"'Benefits per year'!N52-'Costs per year'!N52","v":0}]
[null,null,null,48,{"$f":"'Benefits per year'!E53-'Costs per year'!E53","v":0},{"$f":"'Benefits per year'!F53-'Costs per year'!F53","v":0},{"$f":"'Benefits per year'!G53-'Costs per year'!G53","v":0},{"$f":"'Benefits per year'!H53-'Costs per year'!H53","v":0},{"$f":"'Benefits per year'!I53-'Costs per year'!I53","v":0},{"$f":"'Benefits per year'!J53-'Costs per year'!J53","v":0},{"$f":"'Benefits per year'!K53-'Costs per year'!K53","v":0},{"$f":"'Benefits per year'!L53-'Costs per year'!L53","v":0},{"$f":"'Benefits per year'!M53-'Costs per year'!M53","v":0},{"$f":"'Benefits per year'!N53-'Costs per year'!N53","v":0}]
[null,null,null,49,{"$f":"'Benefits per year'!E54-'Costs per year'!E54","v":0},{"$f":"'Benefits per year'!F54-'Costs per year'!F54","v":0},{"$f":"'Benefits per year'!G54-'Costs per year'!G54","v":0},{"$f":"'Benefits per year'!H54-'Costs per year'!H54","v":0},{"$f":"'Benefits per year'!I54-'Costs per year'!I54","v":0},{"$f":"'Benefits per year'!J54-'Costs per year'!J54","v":0},{"$f":"'Benefits per year'!K54-'Costs per year'!K54","v":0},{"$f":"'Benefits per year'!L54-'Costs per year'!L54","v":0},{"$f":"'Benefits per year'!M54-'Costs per year'!M54","v":0},{"$f":"'Benefits per year'!N54-'Costs per year'!N54","v":0}]
[null,null,null,50,{"$f":"'Benefits per year'!E55-'Costs per year'!E55","v":0},{"$f":"'Benefits per year'!F55-'Costs per year'!F55","v":0},{"$f":"'Benefits per year'!G55-'Costs per year'!G55","v":0},{"$f":"'Benefits per year'!H55-'Costs per year'!H55","v":0},{"$f":"'Benefits per year'!I55-'Costs per year'!I55","v":0},{"$f":"'Benefits per year'!J55-'Costs per year'!J55","v":0},{"$f":"'Benefits per year'!K55-'Costs per year'!K55","v":0},{"$f":"'Benefits per year'!L55-'Costs per year'!L55","v":0},{"$f":"'Benefits per year'!M55-'Costs per year'!M55","v":0},{"$f":"'Benefits per year'!N55-'Costs per year'!N55","v":0}]
[null,null,null,51,{"$f":"'Benefits per year'!E56-'Costs per year'!E56","v":0},{"$f":"'Benefits per year'!F56-'Costs per year'!F56","v":0},{"$f":"'Benefits per year'!G56-'Costs per year'!G56","v":0},{"$f":"'Benefits per year'!H56-'Costs per year'!H56","v":0},{"$f":"'Benefits per year'!I56-'Costs per year'!I56","v":0},{"$f":"'Benefits per year'!J56-'Costs per year'!J56","v":0},{"$f":"'Benefits per year'!K56-'Costs per year'!K56","v":0},{"$f":"'Benefits per year'!L56-'Costs per year'!L56","v":0},{"$f":"'Benefits per year'!M56-'Costs per year'!M56","v":0},{"$f":"'Benefits per year'!N56-'Costs per year'!N56","v":0}]
[null,null,null,52,{"$f":"'Benefits per year'!E57-'Costs per year'!E57","v":0},{"$f":"'Benefits per year'!F57-'Costs per year'!F57","v":0},{"$f":"'Benefits per year'!G57-'Costs per year'!G57","v":0},{"$f":"'Benefits per year'!H57-'Costs per year'!H57","v":0},{"$f":"'Benefits per year'!I57-'Costs per year'!I57","v":0},{"$f":"'Benefits per year'!J57-'Costs per year'!J57","v":0},{"$f":"'Benefits per year'!K57-'Costs per year'!K57","v":0},{"$f":"'Benefits per year'!L57-'Costs per year'!L57","v":0},{"$f":"'Benefits per year'!M57-'Costs per year'!M57","v":0},{"$f":"'Benefits per year'!N57-'Costs per year'!N57","v":0}]
[null,null,null,53,{"$f":"'Benefits per year'!E58-'Costs per year'!E58","v":0},{"$f":"'Benefits per year'!F58-'Costs per year'!F58","v":0},{"$f":"'Benefits per year'!G58-'Costs per year'!G58","v":0},{"$f":"'Benefits per year'!H58-'Costs per year'!H58","v":0},{"$f":"'Benefits per year'!I58-'Costs per year'!I58","v":0},{"$f":"'Benefits per year'!J58-'Costs per year'!J58","v":0},{"$f":"'Benefits per year'!K58-'Costs per year'!K58","v":0},{"$f":"'Benefits per year'!L58-'Costs per year'!L58","v":0},{"$f":"'Benefits per year'!M58-'Costs per year'!M58","v":0},{"$f":"'Benefits per year'!N58-'Costs per year'!N58","v":0}]
[null,null,null,54,{"$f":"'Benefits per year'!E59-'Costs per year'!E59","v":0},{"$f":"'Benefits per year'!F59-'Costs per year'!F59","v":0},{"$f":"'Benefits per year'!G59-'Costs per year'!G59","v":0},{"$f":"'Benefits per year'!H59-'Costs per year'!H59","v":0},{"$f":"'Benefits per year'!I59-'Costs per year'!I59","v":0},{"$f":"'Benefits per year'!J59-'Costs per year'!J59","v":0},{"$f":"'Benefits per year'!K59-'Costs per year'!K59","v":0},{"$f":"'Benefits per year'!L59-'Costs per year'!L59","v":0},{"$f":"'Benefits per year'!M59-'Costs per year'!M59","v":0},{"$f":"'Benefits per year'!N59-'Costs per year'!N59","v":0}]
[null,null,null,55,{"$f":"'Benefits per year'!E60-'Costs per year'!E60","v":0},{"$f":"'Benefits per year'!F60-'Costs per year'!F60","v":0},{"$f":"'Benefits per year'!G60-'Costs per year'!G60","v":0},{"$f":"'Benefits per year'!H60-'Costs per year'!H60","v":0},{"$f":"'Benefits per year'!I60-'Costs per year'!I60","v":0},{"$f":"'Benefits per year'!J60-'Costs per year'!J60","v":0},{"$f":"'Benefits per year'!K60-'Costs per year'!K60","v":0},{"$f":"'Benefits per year'!L60-'Costs per year'!L60","v":0},{"$f":"'Benefits per year'!M60-'Costs per year'!M60","v":0},{"$f":"'Benefits per year'!N60-'Costs per year'!N60","v":0}]
[null,null,null,56,{"$f":"'Benefits per year'!E61-'Costs per year'!E61","v":0},{"$f":"'Benefits per year'!F61-'Costs per year'!F61","v":0},{"$f":"'Benefits per year'!G61-'Costs per year'!G61","v":0},{"$f":"'Benefits per year'!H61-'Costs per year'!H61","v":0},{"$f":"'Benefits per year'!I61-'Costs per year'!I61","v":0},{"$f":"'Benefits per year'!J61-'Costs per year'!J61","v":0},{"$f":"'Benefits per year'!K61-'Costs per year'!K61","v":0},{"$f":"'Benefits per year'!L61-'Costs per year'!L61","v":0},{"$f":"'Benefits per year'!M61-'Costs per year'!M61","v":0},{"$f":"'Benefits per year'!N61-'Costs per year'!N61","v":0}]
[null,null,null,57,{"$f":"'Benefits per year'!E62-'Costs per year'!E62","v":0},{"$f":"'Benefits per year'!F62-'Costs per year'!F62","v":0},{"$f":"'Benefits per year'!G62-'Costs per year'!G62","v":0},{"$f":"'Benefits per year'!H62-'Costs per year'!H62","v":0},{"$f":"'Benefits per year'!I62-'Costs per year'!I62","v":0},{"$f":"'Benefits per year'!J62-'Costs per year'!J62","v":0},{"$f":"'Benefits per year'!K62-'Costs per year'!K62","v":0},{"$f":"'Benefits per year'!L62-'Costs per year'!L62","v":0},{"$f":"'Benefits per year'!M62-'Costs per year'!M62","v":0},{"$f":"'Benefits per year'!N62-'Costs per year'!N62","v":0}]
[null,null,null,58,{"$f":"'Benefits per year'!E63-'Costs per year'!E63","v":0},{"$f":"'Benefits per year'!F63-'Costs per year'!F63","v":0},{"$f":"'Benefits per year'!G63-'Costs per year'!G63","v":0},{"$f":"'Benefits per year'!H63-'Costs per year'!H63","v":0},{"$f":"'Benefits per year'!I63-'Costs per year'!I63","v":0},{"$f":"'Benefits per year'!J63-'Costs per year'!J63","v":0},{"$f":"'Benefits per year'!K63-'Costs per year'!K63","v":0},{"$f":"'Benefits per year'!L63-'Costs per year'!L63","v":0},{"$f":"'Benefits per year'!M63-'Costs per year'!M63","v":0},{"$f":"'Benefits per year'!N63-'Costs per year'!N63","v":0}]
[null,null,null,59,{"$f":"'Benefits per year'!E64-'Costs per year'!E64","v":0},{"$f":"'Benefits per year'!F64-'Costs per year'!F64","v":0},{"$f":"'Benefits per year'!G64-'Costs per year'!G64","v":0},{"$f":"'Benefits per year'!H64-'Costs per year'!H64","v":0},{"$f":"'Benefits per year'!I64-'Costs per year'!I64","v":0},{"$f":"'Benefits per year'!J64-'Costs per year'!J64","v":0},{"$f":"'Benefits per year'!K64-'Costs per year'!K64","v":0},{"$f":"'Benefits per year'!L64-'Costs per year'!L64","v":0},{"$f":"'Benefits per year'!M64-'Costs per year'!M64","v":0},{"$f":"'Benefits per year'!N64-'Costs per year'!N64","v":0}]
[null,null,null,60,{"$f":"'Benefits per year'!E65-'Costs per year'!E65","v":0},{"$f":"'Benefits per year'!F65-'Costs per year'!F65","v":0},{"$f":"'Benefits per year'!G65-'Costs per year'!G65","v":0},{"$f":"'Benefits per year'!H65-'Costs per year'!H65","v":0},{"$f":"'Benefits per year'!I65-'Costs per year'!I65","v":0},{"$f":"'Benefits per year'!J65-'Costs per year'!J65","v":0},{"$f":"'Benefits per year'!K65-'Costs per year'!K65","v":0},{"$f":"'Benefits per year'!L65-'Costs per year'!L65","v":0},{"$f":"'Benefits per year'!M65-'Costs per year'!M65","v":0},{"$f":"'Benefits per year'!N65-'Costs per year'!N65","v":0}]
[null,null,null,61,{"$f":"'Benefits per year'!E66-'Costs per year'!E66","v":0},{"$f":"'Benefits per year'!F66-'Costs per year'!F66","v":0},{"$f":"'Benefits per year'!G66-'Costs per year'!G66","v":0},{"$f":"'Benefits per year'!H66-'Costs per year'!H66","v":0},{"$f":"'Benefits per year'!I66-'Costs per year'!I66","v":0},{"$f":"'Benefits per year'!J66-'Costs per year'!J66","v":0},{"$f":"'Benefits per year'!K66-'Costs per year'!K66","v":0},{"$f":"'Benefits per year'!L66-'Costs per year'!L66","v":0},{"$f":"'Benefits per year'!M66-'Costs per year'!M66","v":0},{"$f":"'Benefits per year'!N66-'Costs per year'!N66","v":0}]
[null,null,null,62,{"$f":"'Benefits per year'!E67-'Costs per year'!E67","v":0},{"$f":"'Benefits per year'!F67-'Costs per year'!F67","v":0},{"$f":"'Benefits per year'!G67-'Costs per year'!G67","v":0},{"$f":"'Benefits per year'!H67-'Costs per year'!H67","v":0},{"$f":"'Benefits per year'!I67-'Costs per year'!I67","v":0},{"$f":"'Benefits per year'!J67-'Costs per year'!J67","v":0},{"$f":"'Benefits per year'!K67-'Costs per year'!K67","v":0},{"$f":"'Benefits per year'!L67-'Costs per year'!L67","v":0},{"$f":"'Benefits per year'!M67-'Costs per year'!M67","v":0},{"$f":"'Benefits per year'!N67-'Costs per year'!N67","v":0}]
[null,null,null,63,{"$f":"'Benefits per year'!E68-'Costs per year'!E68","v":0},{"$f":"'Benefits per year'!F68-'Costs per year'!F68","v":0},{"$f":"'Benefits per year'!G68-'Costs per year'!G68","v":0},{"$f":"'Benefits per year'!H68-'Costs per year'!H68","v":0},{"$f":"'Benefits per year'!I68-'Costs per year'!I68","v":0},{"$f":"'Benefits per year'!J68-'Costs per year'!J68","v":0},{"$f":"'Benefits per year'!K68-'Costs per year'!K68","v":0},{"$f":"'Benefits per year'!L68-'Costs per year'!L68","v":0},{"$f":"'Benefits per year'!M68-'Costs per year'!M68","v":0},{"$f":"'Benefits per year'!N68-'Costs per year'!N68","v":0}]
[null,null,null,64,{"$f":"'Benefits per year'!E69-'Costs per year'!E69","v":0},{"$f":"'Benefits per year'!F69-'Costs per year'!F69","v":0},{"$f":"'Benefits per year'!G69-'Costs per year'!G69","v":0},{"$f":"'Benefits per year'!H69-'Costs per year'!H69","v":0},{"$f":"'Benefits per year'!I69-'Costs per year'!I69","v":0},{"$f":"'Benefits per year'!J69-'Costs per year'!J69","v":0},{"$f":"'Benefits per year'!K69-'Costs per year'!K69","v":0},{"$f":"'Benefits per year'!L69-'Costs per year'!L69","v":0},{"$f":"'Benefits per year'!M69-'Costs per year'!M69","v":0},{"$f":"'Benefits per year'!N69-'Costs per year'!N69","v":0}]
[null,null,null,65,{"$f":"'Benefits per year'!E70-'Costs per year'!E70","v":0},{"$f":"'Benefits per year'!F70-'Costs per year'!F70","v":0},{"$f":"'Benefits per year'!G70-'Costs per year'!G70","v":0},{"$f":"'Benefits per year'!H70-'Costs per year'!H70","v":0},{"$f":"'Benefits per year'!I70-'Costs per year'!I70","v":0},{"$f":"'Benefits per year'!J70-'Costs per year'!J70","v":0},{"$f":"'Benefits per year'!K70-'Costs per year'!K70","v":0},{"$f":"'Benefits per year'!L70-'Costs per year'!L70","v":0},{"$f":"'Benefits per year'!M70-'Costs per year'!M70","v":0},{"$f":"'Benefits per year'!N70-'Costs per year'!N70","v":0}]
[null,null,null,66,{"$f":"'Benefits per year'!E71-'Costs per year'!E71","v":0},{"$f":"'Benefits per year'!F71-'Costs per year'!F71","v":0},{"$f":"'Benefits per year'!G71-'Costs per year'!G71","v":0},{"$f":"'Benefits per year'!H71-'Costs per year'!H71","v":0},{"$f":"'Benefits per year'!I71-'Costs per year'!I71","v":0},{"$f":"'Benefits per year'!J71-'Costs per year'!J71","v":0},{"$f":"'Benefits per year'!K71-'Costs per year'!K71","v":0},{"$f":"'Benefits per year'!L71-'Costs per year'!L71","v":0},{"$f":"'Benefits per year'!M71-'Costs per year'!M71","v":0},{"$f":"'Benefits per year'!N71-'Costs per year'!N71","v":0}]
[null,null,null,67,{"$f":"'Benefits per year'!E72-'Costs per year'!E72","v":0},{"$f":"'Benefits per year'!F72-'Costs per year'!F72","v":0},{"$f":"'Benefits per year'!G72-'Costs per year'!G72","v":0},{"$f":"'Benefits per year'!H72-'Costs per year'!H72","v":0},{"$f":"'Benefits per year'!I72-'Costs per year'!I72","v":0},{"$f":"'Benefits per year'!J72-'Costs per year'!J72","v":0},{"$f":"'Benefits per year'!K72-'Costs per year'!K72","v":0},{"$f":"'Benefits per year'!L72-'Costs per year'!L72","v":0},{"$f":"'Benefits per year'!M72-'Costs per year'!M72","v":0},{"$f":"'Benefits per year'!N72-'Costs per year'!N72","v":0}]
[null,null,null,68,{"$f":"'Benefits per year'!E73-'Costs per year'!E73","v":0},{"$f":"'Benefits per year'!F73-'Costs per year'!F73","v":0},{"$f":"'Benefits per year'!G73-'Costs per year'!G73","v":0},{"$f":"'Benefits per year'!H73-'Costs per year'!H73","v":0},{"$f":"'Benefits per year'!I73-'Costs per year'!I73","v":0},{"$f":"'Benefits per year'!J73-'Costs per year'!J73","v":0},{"$f":"'Benefits per year'!K73-'Costs per year'!K73","v":0},{"$f":"'Benefits per year'!L73-'Costs per year'!L73","v":0},{"$f":"'Benefits per year'!M73-'Costs per year'!M73","v":0},{"$f":"'Benefits per year'!N73-'Costs per year'!N73","v":0}]
[null,null,null,69,{"$f":"'Benefits per year'!E74-'Costs per year'!E74","v":0},{"$f":"'Benefits per year'!F74-'Costs per year'!F74","v":0},{"$f":"'Benefits per year'!G74-'Costs per year'!G74","v":0},{"$f":"'Benefits per year'!H74-'Costs per year'!H74","v":0},{"$f":"'Benefits per year'!I74-'Costs per year'!I74","v":0},{"$f":"'Benefits per year'!J74-'Costs per year'!J74","v":0},{"$f":"'Benefits per year'!K74-'Costs per year'!K74","v":0},{"$f":"'Benefits per year'!L74-'Costs per year'!L74","v":0},{"$f":"'Benefits per year'!M74-'Costs per year'!M74","v":0},{"$f":"'Benefits per year'!N74-'Costs per year'!N74","v":0}]
[null,null,null,70,{"$f":"'Benefits per year'!E75-'Costs per year'!E75","v":0},{"$f":"'Benefits per year'!F75-'Costs per year'!F75","v":0},{"$f":"'Benefits per year'!G75-'Costs per year'!G75","v":0},{"$f":"'Benefits per year'!H75-'Costs per year'!H75","v":0},{"$f":"'Benefits per year'!I75-'Costs per year'!I75","v":0},{"$f":"'Benefits per year'!J75-'Costs per year'!J75","v":0},{"$f":"'Benefits per year'!K75-'Costs per year'!K75","v":0},{"$f":"'Benefits per year'!L75-'Costs per year'!L75","v":0},{"$f":"'Benefits per year'!M75-'Costs per year'!M75","v":0},{"$f":"'Benefits per year'!N75-'Costs per year'!N75","v":0}]
[null,null,null,71,{"$f":"'Benefits per year'!E76-'Costs per year'!E76","v":0},{"$f":"'Benefits per year'!F76-'Costs per year'!F76","v":0},{"$f":"'Benefits per year'!G76-'Costs per year'!G76","v":0},{"$f":"'Benefits per year'!H76-'Costs per year'!H76","v":0},{"$f":"'Benefits per year'!I76-'Costs per year'!I76","v":0},{"$f":"'Benefits per year'!J76-'Costs per year'!J76","v":0},{"$f":"'Benefits per year'!K76-'Costs per year'!K76","v":0},{"$f":"'Benefits per year'!L76-'Costs per year'!L76","v":0},{"$f":"'Benefits per year'!M76-'Costs per year'!M76","v":0},{"$f":"'Benefits per year'!N76-'Costs per year'!N76","v":0}]
[null,null,null,72,{"$f":"'Benefits per year'!E77-'Costs per year'!E77","v":0},{"$f":"'Benefits per year'!F77-'Costs per year'!F77","v":0},{"$f":"'Benefits per year'!G77-'Costs per year'!G77","v":0},{"$f":"'Benefits per year'!H77-'Costs per year'!H77","v":0},{"$f":"'Benefits per year'!I77-'Costs per year'!I77","v":0},{"$f":"'Benefits per year'!J77-'Costs per year'!J77","v":0},{"$f":"'Benefits per year'!K77-'Costs per year'!K77","v":0},{"$f":"'Benefits per year'!L77-'Costs per year'!L77","v":0},{"$f":"'Benefits per year'!M77-'Costs per year'!M77","v":0},{"$f":"'Benefits per year'!N77-'Costs per year'!N77","v":0}]
[null,null,null,73,{"$f":"'Benefits per year'!E78-'Costs per year'!E78","v":0},{"$f":"'Benefits per year'!F78-'Costs per year'!F78","v":0},{"$f":"'Benefits per year'!G78-'Costs per year'!G78","v":0},{"$f":"'Benefits per year'!H78-'Costs per year'!H78","v":0},{"$f":"'Benefits per year'!I78-'Costs per year'!I78","v":0},{"$f":"'Benefits per year'!J78-'Costs per year'!J78","v":0},{"$f":"'Benefits per year'!K78-'Costs per year'!K78","v":0},{"$f":"'Benefits per year'!L78-'Costs per year'!L78","v":0},{"$f":"'Benefits per year'!M78-'Costs per year'!M78","v":0},{"$f":"'Benefits per year'!N78-'Costs per year'!N78","v":0}]
[null,null,null,74,{"$f":"'Benefits per year'!E79-'Costs per year'!E79","v":0},{"$f":"'Benefits per year'!F79-'Costs per year'!F79","v":0},{"$f":"'Benefits per year'!G79-'Costs per year'!G79","v":0},{"$f":"'Benefits per year'!H79-'Costs per year'!H79","v":0},{"$f":"'Benefits per year'!I79-'Costs per year'!I79","v":0},{"$f":"'Benefits per year'!J79-'Costs per year'!J79","v":0},{"$f":"'Benefits per year'!K79-'Costs per year'!K79","v":0},{"$f":"'Benefits per year'!L79-'Costs per year'!L79","v":0},{"$f":"'Benefits per year'!M79-'Costs per year'!M79","v":0},{"$f":"'Benefits per year'!N79-'Costs per year'!N79","v":0}]
[null,null,null,75,{"$f":"'Benefits per year'!E80-'Costs per year'!E80","v":0},{"$f":"'Benefits per year'!F80-'Costs per year'!F80","v":0},{"$f":"'Benefits per year'!G80-'Costs per year'!G80","v":0},{"$f":"'Benefits per year'!H80-'Costs per year'!H80","v":0},{"$f":"'Benefits per year'!I80-'Costs per year'!I80","v":0},{"$f":"'Benefits per year'!J80-'Costs per year'!J80","v":0},{"$f":"'Benefits per year'!K80-'Costs per year'!K80","v":0},{"$f":"'Benefits per year'!L80-'Costs per year'!L80","v":0},{"$f":"'Benefits per year'!M80-'Costs per year'!M80","v":0},{"$f":"'Benefits per year'!N80-'Costs per year'!N80","v":0}]
[null,null,null,76,{"$f":"'Benefits per year'!E81-'Costs per year'!E81","v":0},{"$f":"'Benefits per year'!F81-'Costs per year'!F81","v":0},{"$f":"'Benefits per year'!G81-'Costs per year'!G81","v":0},{"$f":"'Benefits per year'!H81-'Costs per year'!H81","v":0},{"$f":"'Benefits per year'!I81-'Costs per year'!I81","v":0},{"$f":"'Benefits per year'!J81-'Costs per year'!J81","v":0},{"$f":"'Benefits per year'!K81-'Costs per year'!K81","v":0},{"$f":"'Benefits per year'!L81-'Costs per year'!L81","v":0},{"$f":"'Benefits per year'!M81-'Costs per year'!M81","v":0},{"$f":"'Benefits per year'!N81-'Costs per year'!N81","v":0}]
[null,null,null,77,{"$f":"'Benefits per year'!E82-'Costs per year'!E82","v":0},{"$f":"'Benefits per year'!F82-'Costs per year'!F82","v":0},{"$f":"'Benefits per year'!G82-'Costs per year'!G82","v":0},{"$f":"'Benefits per year'!H82-'Costs per year'!H82","v":0},{"$f":"'Benefits per year'!I82-'Costs per year'!I82","v":0},{"$f":"'Benefits per year'!J82-'Costs per year'!J82","v":0},{"$f":"'Benefits per year'!K82-'Costs per year'!K82","v":0},{"$f":"'Benefits per year'!L82-'Costs per year'!L82","v":0},{"$f":"'Benefits per year'!M82-'Costs per year'!M82","v":0},{"$f":"'Benefits per year'!N82-'Costs per year'!N82","v":0}]
[null,null,null,78,{"$f":"'Benefits per year'!E83-'Costs per year'!E83","v":0},{"$f":"'Benefits per year'!F83-'Costs per year'!F83","v":0},{"$f":"'Benefits per year'!G83-'Costs per year'!G83","v":0},{"$f":"'Benefits per year'!H83-'Costs per year'!H83","v":0},{"$f":"'Benefits per year'!I83-'Costs per year'!I83","v":0},{"$f":"'Benefits per year'!J83-'Costs per year'!J83","v":0},{"$f":"'Benefits per year'!K83-'Costs per year'!K83","v":0},{"$f":"'Benefits per year'!L83-'Costs per year'!L83","v":0},{"$f":"'Benefits per year'!M83-'Costs per year'!M83","v":0},{"$f":"'Benefits per year'!N83-'Costs per year'!N83","v":0}]
[null,null,null,79,{"$f":"'Benefits per year'!E84-'Costs per year'!E84","v":0},{"$f":"'Benefits per year'!F84-'Costs per year'!F84","v":0},{"$f":"'Benefits per year'!G84-'Costs per year'!G84","v":0},{"$f":"'Benefits per year'!H84-'Costs per year'!H84","v":0},{"$f":"'Benefits per year'!I84-'Costs per year'!I84","v":0},{"$f":"'Benefits per year'!J84-'Costs per year'!J84","v":0},{"$f":"'Benefits per year'!K84-'Costs per year'!K84","v":0},{"$f":"'Benefits per year'!L84-'Costs per year'!L84","v":0},{"$f":"'Benefits per year'!M84-'Costs per year'!M84","v":0},{"$f":"'Benefits per year'!N84-'Costs per year'!N84","v":0}]
[null,null,null,80,{"$f":"'Benefits per year'!E85-'Costs per year'!E85","v":0},{"$f":"'Benefits per year'!F85-'Costs per year'!F85","v":0},{"$f":"'Benefits per year'!G85-'Costs per year'!G85","v":0},{"$f":"'Benefits per year'!H85-'Costs per year'!H85","v":0},{"$f":"'Benefits per year'!I85-'Costs per year'!I85","v":0},{"$f":"'Benefits per year'!J85-'Costs per year'!J85","v":0},{"$f":"'Benefits per year'!K85-'Costs per year'!K85","v":0},{"$f":"'Benefits per year'!L85-'Costs per year'!L85","v":0},{"$f":"'Benefits per year'!M85-'Costs per year'!M85","v":0},{"$f":"'Benefits per year'!N85-'Costs per year'!N85","v":0}]
[null,null,null,81,{"$f":"'Benefits per year'!E86-'Costs per year'!E86","v":0},{"$f":"'Benefits per year'!F86-'Costs per year'!F86","v":0},{"$f":"'Benefits per year'!G86-'Costs per year'!G86","v":0},{"$f":"'Benefits per year'!H86-'Costs per year'!H86","v":0},{"$f":"'Benefits per year'!I86-'Costs per year'!I86","v":0},{"$f":"'Benefits per year'!J86-'Costs per year'!J86","v":0},{"$f":"'Benefits per year'!K86-'Costs per year'!K86","v":0},{"$f":"'Benefits per year'!L86-'Costs per year'!L86","v":0},{"$f":"'Benefits per year'!M86-'Costs per year'!M86","v":0},{"$f":"'Benefits per year'!N86-'Costs per year'!N86","v":0}]
[null,null,null,82,{"$f":"'Benefits per year'!E87-'Costs per year'!E87","v":0},{"$f":"'Benefits per year'!F87-'Costs per year'!F87","v":0},{"$f":"'Benefits per year'!G87-'Costs per year'!G87","v":0},{"$f":"'Benefits per year'!H87-'Costs per year'!H87","v":0},{"$f":"'Benefits per year'!I87-'Costs per year'!I87","v":0},{"$f":"'Benefits per year'!J87-'Costs per year'!J87","v":0},{"$f":"'Benefits per year'!K87-'Costs per year'!K87","v":0},{"$f":"'Benefits per year'!L87-'Costs per year'!L87","v":0},{"$f":"'Benefits per year'!M87-'Costs per year'!M87","v":0},{"$f":"'Benefits per year'!N87-'Costs per year'!N87","v":0}]
[null,null,null,83,{"$f":"'Benefits per year'!E88-'Costs per year'!E88","v":0},{"$f":"'Benefits per year'!F88-'Costs per year'!F88","v":0},{"$f":"'Benefits per year'!G88-'Costs per year'!G88","v":0},{"$f":"'Benefits per year'!H88-'Costs per year'!H88","v":0},{"$f":"'Benefits per year'!I88-'Costs per year'!I88","v":0},{"$f":"'Benefits per year'!J88-'Costs per year'!J88","v":0},{"$f":"'Benefits per year'!K88-'Costs per year'!K88","v":0},{"$f":"'Benefits per year'!L88-'Costs per year'!L88","v":0},{"$f":"'Benefits per year'!M88-'Costs per year'!M88","v":0},{"$f":"'Benefits per year'!N88-'Costs per year'!N88","v":0}]
[null,null,null,84,{"$f":"'Benefits per year'!E89-'Costs per year'!E89","v":0},{"$f":"'Benefits per year'!F89-'Costs per year'!F89","v":0},{"$f":"'Benefits per year'!G89-'Costs per year'!G89","v":0},{"$f":"'Benefits per year'!H89-'Costs per year'!H89","v":0},{"$f":"'Benefits per year'!I89-'Costs per year'!I89","v":0},{"$f":"'Benefits per year'!J89-'Costs per year'!J89","v":0},{"$f":"'Benefits per year'!K89-'Costs per year'!K89","v":0},{"$f":"'Benefits per year'!L89-'Costs per year'!L89","v":0},{"$f":"'Benefits per year'!M89-'Costs per year'!M89","v":0},{"$f":"'Benefits per year'!N89-'Costs per year'!N89","v":0}]
[null,null,null,85,{"$f":"'Benefits per year'!E90-'Costs per year'!E90","v":0},{"$f":"'Benefits per year'!F90-'Costs per year'!F90","v":0},{"$f":"'Benefits per year'!G90-'Costs per year'!G90","v":0},{"$f":"'Benefits per year'!H90-'Costs per year'!H90","v":0},{"$f":"'Benefits per year'!I90-'Costs per year'!I90","v":0},{"$f":"'Benefits per year'!J90-'Costs per year'!J90","v":0},{"$f":"'Benefits per year'!K90-'Costs per year'!K90","v":0},{"$f":"'Benefits per year'!L90-'Costs per year'!L90","v":0},{"$f":"'Benefits per year'!M90-'Costs per year'!M90","v":0},{"$f":"'Benefits per year'!N90-'Costs per year'!N90","v":0}]
[null,null,null,86,{"$f":"'Benefits per year'!E91-'Costs per year'!E91","v":0},{"$f":"'Benefits per year'!F91-'Costs per year'!F91","v":0},{"$f":"'Benefits per year'!G91-'Costs per year'!G91","v":0},{"$f":"'Benefits per year'!H91-'Costs per year'!H91","v":0},{"$f":"'Benefits per year'!I91-'Costs per year'!I91","v":0},{"$f":"'Benefits per year'!J91-'Costs per year'!J91","v":0},{"$f":"'Benefits per year'!K91-'Costs per year'!K91","v":0},{"$f":"'Benefits per year'!L91-'Costs per year'!L91","v":0},{"$f":"'Benefits per year'!M91-'Costs per year'!M91","v":0},{"$f":"'Benefits per year'!N91-'Costs per year'!N91","v":0}]
[null,null,null,87,{"$f":"'Benefits per year'!E92-'Costs per year'!E92","v":0},{"$f":"'Benefits per year'!F92-'Costs per year'!F92","v":0},{"$f":"'Benefits per year'!G92-'Costs per year'!G92","v":0},{"$f":"'Benefits per year'!H92-'Costs per year'!H92","v":0},{"$f":"'Benefits per year'!I92-'Costs per year'!I92","v":0},{"$f":"'Benefits per year'!J92-'Costs per year'!J92","v":0},{"$f":"'Benefits per year'!K92-'Costs per year'!K92","v":0},{"$f":"'Benefits per year'!L92-'Costs per year'!L92","v":0},{"$f":"'Benefits per year'!M92-'Costs per year'!M92","v":0},{"$f":"'Benefits per year'!N92-'Costs per year'!N92","v":0}]
[null,null,null,88,{"$f":"'Benefits per year'!E93-'Costs per year'!E93","v":0},{"$f":"'Benefits per year'!F93-'Costs per year'!F93","v":0},{"$f":"'Benefits per year'!G93-'Costs per year'!G93","v":0},{"$f":"'Benefits per year'!H93-'Costs per year'!H93","v":0},{"$f":"'Benefits per year'!I93-'Costs per year'!I93","v":0},{"$f":"'Benefits per year'!J93-'Costs per year'!J93","v":0},{"$f":"'Benefits per year'!K93-'Costs per year'!K93","v":0},{"$f":"'Benefits per year'!L93-'Costs per year'!L93","v":0},{"$f":"'Benefits per year'!M93-'Costs per year'!M93","v":0},{"$f":"'Benefits per year'!N93-'Costs per year'!N93","v":0}]
[null,null,null,89,{"$f":"'Benefits per year'!E94-'Costs per year'!E94","v":0},{"$f":"'Benefits per year'!F94-'Costs per year'!F94","v":0},{"$f":"'Benefits per year'!G94-'Costs per year'!G94","v":0},{"$f":"'Benefits per year'!H94-'Costs per year'!H94","v":0},{"$f":"'Benefits per year'!I94-'Costs per year'!I94","v":0},{"$f":"'Benefits per year'!J94-'Costs per year'!J94","v":0},{"$f":"'Benefits per year'!K94-'Costs per year'!K94","v":0},{"$f":"'Benefits per year'!L94-'Costs per year'!L94","v":0},{"$f":"'Benefits per year'!M94-'Costs per year'!M94","v":0},{"$f":"'Benefits per year'!N94-'Costs per year'!N94","v":0}]
[null,null,null,90,{"$f":"'Benefits per year'!E95-'Costs per year'!E95","v":0},{"$f":"'Benefits per year'!F95-'Costs per year'!F95","v":0},{"$f":"'Benefits per year'!G95-'Costs per year'!G95","v":0},{"$f":"'Benefits per year'!H95-'Costs per year'!H95","v":0},{"$f":"'Benefits per year'!I95-'Costs per year'!I95","v":0},{"$f":"'Benefits per year'!J95-'Costs per year'!J95","v":0},{"$f":"'Benefits per year'!K95-'Costs per year'!K95","v":0},{"$f":"'Benefits per year'!L95-'Costs per year'!L95","v":0},{"$f":"'Benefits per year'!M95-'Costs per year'!M95","v":0},{"$f":"'Benefits per year'!N95-'Costs per year'!N95","v":0}]
[null,null,null,91,{"$f":"'Benefits per year'!E96-'Costs per year'!E96","v":0},{"$f":"'Benefits per year'!F96-'Costs per year'!F96","v":0},{"$f":"'Benefits per year'!G96-'Costs per year'!G96","v":0},{"$f":"'Benefits per year'!H96-'Costs per year'!H96","v":0},{"$f":"'Benefits per year'!I96-'Costs per year'!I96","v":0},{"$f":"'Benefits per year'!J96-'Costs per year'!J96","v":0},{"$f":"'Benefits per year'!K96-'Costs per year'!K96","v":0},{"$f":"'Benefits per year'!L96-'Costs per year'!L96","v":0},{"$f":"'Benefits per year'!M96-'Costs per year'!M96","v":0},{"$f":"'Benefits per year'!N96-'Costs per year'!N96","v":0}]
[null,null,null,92,{"$f":"'Benefits per year'!E97-'Costs per year'!E97","v":0},{"$f":"'Benefits per year'!F97-'Costs per year'!F97","v":0},{"$f":"'Benefits per year'!G97-'Costs per year'!G97","v":0},{"$f":"'Benefits per year'!H97-'Costs per year'!H97","v":0},{"$f":"'Benefits per year'!I97-'Costs per year'!I97","v":0},{"$f":"'Benefits per year'!J97-'Costs per year'!J97","v":0},{"$f":"'Benefits per year'!K97-'Costs per year'!K97","v":0},{"$f":"'Benefits per year'!L97-'Costs per year'!L97","v":0},{"$f":"'Benefits per year'!M97-'Costs per year'!M97","v":0},{"$f":"'Benefits per year'!N97-'Costs per year'!N97","v":0}]
[null,null,null,93,{"$f":"'Benefits per year'!E98-'Costs per year'!E98","v":0},{"$f":"'Benefits per year'!F98-'Costs per year'!F98","v":0},{"$f":"'Benefits per year'!G98-'Costs per year'!G98","v":0},{"$f":"'Benefits per year'!H98-'Costs per year'!H98","v":0},{"$f":"'Benefits per year'!I98-'Costs per year'!I98","v":0},{"$f":"'Benefits per year'!J98-'Costs per year'!J98","v":0},{"$f":"'Benefits per year'!K98-'Costs per year'!K98","v":0},{"$f":"'Benefits per year'!L98-'Costs per year'!L98","v":0},{"$f":"'Benefits per year'!M98-'Costs per year'!M98","v":0},{"$f":"'Benefits per year'!N98-'Costs per year'!N98","v":0}]
[null,null,null,94,{"$f":"'Benefits per year'!E99-'Costs per year'!E99","v":0},{"$f":"'Benefits per year'!F99-'Costs per year'!F99","v":0},{"$f":"'Benefits per year'!G99-'Costs per year'!G99","v":0},{"$f":"'Benefits per year'!H99-'Costs per year'!H99","v":0},{"$f":"'Benefits per year'!I99-'Costs per year'!I99","v":0},{"$f":"'Benefits per year'!J99-'Costs per year'!J99","v":0},{"$f":"'Benefits per year'!K99-'Costs per year'!K99","v":0},{"$f":"'Benefits per year'!L99-'Costs per year'!L99","v":0},{"$f":"'Benefits per year'!M99-'Costs per year'!M99","v":0},{"$f":"'Benefits per year'!N99-'Costs per year'!N99","v":0}]
[null,null,null,95,{"$f":"'Benefits per year'!E100-'Costs per year'!E100","v":0},{"$f":"'Benefits per year'!F100-'Costs per year'!F100","v":0},{"$f":"'Benefits per year'!G100-'Costs per year'!G100","v":0},{"$f":"'Benefits per year'!H100-'Costs per year'!H100","v":0},{"$f":"'Benefits per year'!I100-'Costs per year'!I100","v":0},{"$f":"'Benefits per year'!J100-'Costs per year'!J100","v":0},{"$f":"'Benefits per year'!K100-'Costs per year'!K100","v":0},{"$f":"'Benefits per year'!L100-'Costs per year'!L100","v":0},{"$f":"'Benefits per year'!M100-'Costs per year'!M100","v":0},{"$f":"'Benefits per year'!N100-'Costs per year'!N100","v":0}]
[null,null,null,96,{"$f":"'Benefits per year'!E101-'Costs per year'!E101","v":0},{"$f":"'Benefits per year'!F101-'Costs per year'!F101","v":0},{"$f":"'Benefits per year'!G101-'Costs per year'!G101","v":0},{"$f":"'Benefits per year'!H101-'Costs per year'!H101","v":0},{"$f":"'Benefits per year'!I101-'Costs per year'!I101","v":0},{"$f":"'Benefits per year'!J101-'Costs per year'!J101","v":0},{"$f":"'Benefits per year'!K101-'Costs per year'!K101","v":0},{"$f":"'Benefits per year'!L101-'Costs per year'!L101","v":0},{"$f":"'Benefits per year'!M101-'Costs per year'!M101","v":0},{"$f":"'Benefits per year'!N101-'Costs per year'!N101","v":0}]
[null,null,null,97,{"$f":"'Benefits per year'!E102-'Costs per year'!E102","v":0},{"$f":"'Benefits per year'!F102-'Costs per year'!F102","v":0},{"$f":"'Benefits per year'!G102-'Costs per year'!G102","v":0},{"$f":"'Benefits per year'!H102-'Costs per year'!H102","v":0},{"$f":"'Benefits per year'!I102-'Costs per year'!I102","v":0},{"$f":"'Benefits per year'!J102-'Costs per year'!J102","v":0},{"$f":"'Benefits per year'!K102-'Costs per year'!K102","v":0},{"$f":"'Benefits per year'!L102-'Costs per year'!L102","v":0},{"$f":"'Benefits per year'!M102-'Costs per year'!M102","v":0},{"$f":"'Benefits per year'!N102-'Costs per year'!N102","v":0}]
[null,null,null,98,{"$f":"'Benefits per year'!E103-'Costs per year'!E103","v":0},{"$f":"'Benefits per year'!F103-'Costs per year'!F103","v":0},{"$f":"'Benefits per year'!G103-'Costs per year'!G103","v":0},{"$f":"'Benefits per year'!H103-'Costs per year'!H103","v":0},{"$f":"'Benefits per year'!I103-'Costs per year'!I103","v":0},{"$f":"'Benefits per year'!J103-'Costs per year'!J103","v":0},{"$f":"'Benefits per year'!K103-'Costs per year'!K103","v":0},{"$f":"'Benefits per year'!L103-'Costs per year'!L103","v":0},{"$f":"'Benefits per year'!M103-'Costs per year'!M103","v":0},{"$f":"'Benefits per year'!N103-'Costs per year'!N103","v":0}]
[null,null,null,99,{"$f":"'Benefits per year'!E104-'Costs per year'!E104","v":0},{"$f":"'Benefits per year'!F104-'Costs per year'!F104","v":0},{"$f":"'Benefits per year'!G104-'Costs per year'!G104","v":0},{"$f":"'Benefits per year'!H104-'Costs per year'!H104","v":0},{"$f":"'Benefits per year'!I104-'Costs per year'!I104","v":0},{"$f":"'Benefits per year'!J104-'Costs per year'!J104","v":0},{"$f":"'Benefits per year'!K104-'Costs per year'!K104","v":0},{"$f":"'Benefits per year'!L104-'Costs per year'!L104","v":0},{"$f":"'Benefits per year'!M104-'Costs per year'!M104","v":0},{"$f":"'Benefits per year'!N104-'Costs per year'!N104","v":0}]
[null,null,null,100,{"$f":"'Benefits per year'!E105-'Costs per year'!E105","v":0},{"$f":"'Benefits per year'!F105-'Costs per year'!F105","v":0},{"$f":"'Benefits per year'!G105-'Costs per year'!G105","v":0},{"$f":"'Benefits per year'!H105-'Costs per year'!H105","v":0},{"$f":"'Benefits per year'!I105-'Costs per year'!I105","v":0},{"$f":"'Benefits per year'!J105-'Costs per year'!J105","v":0},{"$f":"'Benefits per year'!K105-'Costs per year'!K105","v":0},{"$f":"'Benefits per year'!L105-'Costs per year'!L105","v":0},{"$f":"'Benefits per year'!M105-'Costs per year'!M105","v":0},{"$f":"'Benefits per year'!N105-'Costs per year'!N105","v":0}]

{"sheet":"Sensitivity data for graphs","index":16,"n_rows":159,"n_cols":22,"rows_kept":159,"cut":false,"hidden":true,"merged":[[0,0,1,10],[46,0,47,0]]}
["Sensitivity data for dashboard graphs"]
[]
[]
[]
[null,null,"NPV percentage change with change to values OAT"]
[]
[]
[null,null,{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"},{"$f":"Parameters!M$20","v":"P"}]
["Type","Asset",{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5}]
["Costs","Operation/maintenance cost",{"$f":"'Sensitivity AAD'!Z72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH141","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI72","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI141","v":{"$error":"#REF!"}}]
[null,"Capital cost",{"$f":"'Sensitivity AAD'!Z71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH140","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI71","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI140","v":{"$error":"#REF!"}}]
["Other non-market values",{"$f":"Values!C75","v":"Item 5"}]
[null,{"$f":"Values!C73","v":"Item 4"}]
[null,{"$f":"Values!C71","v":"Item 3"}]
[null,{"$f":"Values!C69","v":"Item 2"}]
[null,{"$f":"Values!C67","v":"Item 1"}]
["Environment","Native vegetation",{"$f":"'Sensitivity AAD'!Z65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH134","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI65","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI134","v":{"$error":"#REF!"}}]
["Social","Unable to return"]
[null,"Social disruption"]
["Physical health","Serious injury",{"$f":"'Sensitivity AAD'!Z60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH129","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI60","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI129","v":{"$error":"#REF!"}}]
[null,"Hospitalised injury",{"$f":"'Sensitivity AAD'!Z59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH128","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI59","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI128","v":{"$error":"#REF!"}}]
[null,"Minor injury",{"$f":"'Sensitivity AAD'!Z58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH127","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI58","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI127","v":{"$error":"#REF!"}}]
[null,"Life",{"$f":"'Sensitivity AAD'!Z57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH126","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI57","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI126","v":{"$error":"#REF!"}}]
["Other market values",{"$f":"Values!C46","v":"Item 5"}]
[null,{"$f":"Values!C44","v":"Item 4"}]
[null,{"$f":"Values!C42","v":"Item 3"}]
[null,{"$f":"Values!C40","v":"Item 2"}]
[null,{"$f":"Values!C38","v":"Item 1"}]
["Agriculture","Plantation forestry",{"$f":"'Sensitivity AAD'!Z51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH120","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI51","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI120","v":{"$error":"#REF!"}}]
[null,"Vineyards",{"$f":"'Sensitivity AAD'!Z50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH119","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI50","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI119","v":{"$error":"#REF!"}}]
[null,"Grazing and cropping",{"$f":"'Sensitivity AAD'!Z49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH118","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI49","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI118","v":{"$error":"#REF!"}}]
[null,"Horticulture",{"$f":"'Sensitivity AAD'!Z48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH117","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI48","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI117","v":{"$error":"#REF!"}}]
["Infrastructure","Power poles",{"$f":"'Sensitivity AAD'!Z47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH116","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI47","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI116","v":{"$error":"#REF!"}}]
[null,"Power lines",{"$f":"'Sensitivity AAD'!Z46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH115","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI46","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI115","v":{"$error":"#REF!"}}]
[null,"Rail",{"$f":"'Sensitivity AAD'!Z45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH114","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI45","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI114","v":{"$error":"#REF!"}}]
[null,"Bridges",{"$f":"'Sensitivity AAD'!Z44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH113","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI44","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI113","v":{"$error":"#REF!"}}]
["Buildings","Industrial",{"$f":"'Sensitivity AAD'!Z43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH112","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI43","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI112","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Sensitivity AAD'!Z42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH111","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI42","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI111","v":{"$error":"#REF!"}}]
[null,"Residential",{"$f":"'Sensitivity AAD'!Z41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH110","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI41","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI110","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NPV percentage change with change to values OAT when counterfactual damage is increased by a factor of ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Sensitivity analysis'!$I$216","v":2}]
[]
[]
[null,null,{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!D$20","v":"A"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!E$20","v":"S"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!F$20","v":"D"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!G$20","v":"F"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!H$20","v":"G"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!I$20","v":"H"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!J$20","v":"J"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!K$20","v":"K"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!L$20","v":"L"},{"$f":"Parameters!M$20","v":"P"},{"$f":"Parameters!M$20","v":"P"}]
["Type","Asset",{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5},{"$f":"\"+\"&'Sensitivity analysis'!$G$11*100&\"%\"","v":"+50%"},{"$f":"-'Sensitivity analysis'!$G$11","v":-0.5}]
["Other non-market values",{"$f":"B12","v":"Item 5"}]
[null,{"$f":"B13","v":"Item 4"}]
[null,{"$f":"B14","v":"Item 3"}]
[null,{"$f":"B15","v":"Item 2"}]
[null,{"$f":"B16","v":"Item 1"}]
["Environment","Native vegetation",{"$f":"'Sensitivity AAD'!Z268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH332","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI268","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI332","v":{"$error":"#REF!"}}]
["Social","Unable to return"]
[null,"Social disruption"]
["Physical health","Serious injury",{"$f":"'Sensitivity AAD'!Z265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH329","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI265","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI329","v":{"$error":"#REF!"}}]
[null,"Hospitalised injury",{"$f":"'Sensitivity AAD'!Z264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH328","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI264","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI328","v":{"$error":"#REF!"}}]
[null,"Minor injury",{"$f":"'Sensitivity AAD'!Z263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH327","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI263","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI327","v":{"$error":"#REF!"}}]
[null,"Life",{"$f":"'Sensitivity AAD'!Z262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH326","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI262","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI326","v":{"$error":"#REF!"}}]
["Other market values",{"$f":"B24","v":"Item 5"}]
[null,{"$f":"B25","v":"Item 4"}]
[null,{"$f":"B26","v":"Item 3"}]
[null,{"$f":"B27","v":"Item 2"}]
[null,{"$f":"B28","v":"Item 1"}]
["Agriculture","Plantation forestry",{"$f":"'Sensitivity AAD'!Z256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH320","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI256","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI320","v":{"$error":"#REF!"}}]
[null,"Vineyards",{"$f":"'Sensitivity AAD'!Z255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH319","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI255","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI319","v":{"$error":"#REF!"}}]
[null,"Grazing and cropping",{"$f":"'Sensitivity AAD'!Z254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH318","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI254","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI318","v":{"$error":"#REF!"}}]
[null,"Horticulture",{"$f":"'Sensitivity AAD'!Z253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH317","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI253","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI317","v":{"$error":"#REF!"}}]
["Infrastructure","Power poles",{"$f":"'Sensitivity AAD'!Z252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH316","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI252","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI316","v":{"$error":"#REF!"}}]
[null,"Power lines",{"$f":"'Sensitivity AAD'!Z251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH315","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI251","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI315","v":{"$error":"#REF!"}}]
[null,"Rail",{"$f":"'Sensitivity AAD'!Z250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH314","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI250","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI314","v":{"$error":"#REF!"}}]
[null,"Bridges",{"$f":"'Sensitivity AAD'!Z249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH313","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI249","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI313","v":{"$error":"#REF!"}}]
["Buildings","Industrial",{"$f":"'Sensitivity AAD'!Z248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH312","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI248","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI312","v":{"$error":"#REF!"}}]
[null,"Commercial",{"$f":"'Sensitivity AAD'!Z247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH311","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI247","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI311","v":{"$error":"#REF!"}}]
[null,"Residential",{"$f":"'Sensitivity AAD'!Z246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!Z310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AA310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AB310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AC310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AD310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AE310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AF310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AG310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AH310","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI246","v":{"$error":"#REF!"}},{"$f":"'Sensitivity AAD'!AI310","v":{"$error":"#REF!"}}]

{"sheet":"Sensitivity discount","index":17,"n_rows":59,"n_cols":14,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,0,1,6]]}
["Sensitivity to discount rate"]
[]
[]
[]
[null,null,null,null,{"$f":"Parameters!D20","v":"A"},{"$f":"Parameters!E20","v":"S"},{"$f":"Parameters!F20","v":"D"},{"$f":"Parameters!G20","v":"F"},{"$f":"Parameters!H20","v":"G"},{"$f":"Parameters!I20","v":"H"},{"$f":"Parameters!J20","v":"J"},{"$f":"Parameters!K20","v":"K"},{"$f":"Parameters!L20","v":"L"},{"$f":"Parameters!M20","v":"P"}]
[null,null,null,"Present value of benefits",{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,null,null,"Present value of costs",{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"NPV((Parameters!$C$86),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[null,null,null,"Net present value",{"$f":"E6-E7","v":{"$error":"#REF!"}},{"$f":"F6-F7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Benefit cost ratio",{"$f":"E6/E7","v":{"$error":"#REF!"}},{"$f":"F6/F7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Internal Rate of Return",{"$f":"IRR(OFFSET('Net benefits & IRR'!E$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!F$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!G$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!H$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!I$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!J$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!K$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!L$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!M$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}},{"$f":"IRR(OFFSET('Net benefits & IRR'!N$5,1,0,Parameters!$C$84,1))","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Net Present Value"]
[null,null,null,"Discount Rate",{"$f":"Parameters!D20","v":"A"},{"$f":"Parameters!E20","v":"S"},{"$f":"Parameters!F20","v":"D"},{"$f":"Parameters!G20","v":"F"},{"$f":"Parameters!H20","v":"G"},{"$f":"Parameters!I20","v":"H"},{"$f":"Parameters!J20","v":"J"},{"$f":"Parameters!K20","v":"K"},{"$f":"Parameters!L20","v":"L"},{"$f":"Parameters!M20","v":"P"}]
[null,null,null,0,{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D14/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,1,{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D15/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,2,{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D16/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,3,{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D17/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,4,{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D18/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,5,{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D19/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,6,{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D20/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,7,{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D21/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,8,{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D22/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,9,{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D23/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,10,{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D24/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,11,{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D25/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,12,{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D26/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,13,{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D27/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,14,{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D28/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,15,{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D29/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,16,{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D30/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,17,{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D31/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,18,{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D32/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,19,{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D33/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,null,20,{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))-(NPV(($D34/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,"Benefit-cost Ratio"]
[null,null,"Discount Rate","Break-even line",{"$f":"Parameters!D20","v":"A"},{"$f":"Parameters!E20","v":"S"},{"$f":"Parameters!F20","v":"D"},{"$f":"Parameters!G20","v":"F"},{"$f":"Parameters!H20","v":"G"},{"$f":"Parameters!I20","v":"H"},{"$f":"Parameters!J20","v":"J"},{"$f":"Parameters!K20","v":"K"},{"$f":"Parameters!L20","v":"L"},{"$f":"Parameters!M20","v":"P"}]
[null,null,0,1,{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D14/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D14/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,1,1,{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D15/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D15/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,2,1,{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D16/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D16/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,3,1,{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D17/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D17/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,4,1,{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D18/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D18/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,5,1,{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D19/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D19/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,6,1,{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D20/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D20/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,7,1,{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D21/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D21/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,8,1,{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D22/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D22/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,9,1,{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D23/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D23/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,10,1,{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D24/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D24/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,11,1,{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D25/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D25/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,12,1,{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D26/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D26/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,13,1,{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D27/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D27/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,14,1,{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D28/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D28/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,15,1,{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D29/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D29/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,16,1,{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D30/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D30/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,17,1,{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D31/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D31/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,18,1,{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D32/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D32/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,19,1,{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D33/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D33/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]
[null,null,20,1,{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!E$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!E$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!F$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!F$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!G$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!G$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!H$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!H$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!I$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!I$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!J$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!J$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!K$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!K$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!L$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!L$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!M$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!M$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}},{"$f":"(NPV(($D34/100),OFFSET('Benefits per year'!N$5,1,0,Parameters!$C$84,1)))/(NPV(($D34/100),OFFSET('Costs per year'!N$5,1,0,Parameters!$C$84,1)))","v":{"$error":"#REF!"}}]