{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Examples","Instructions","MRF inputs","Scenarios","Other outputs","Sensitivity analysis","Other inputs","Base case","CDS case - no revenue share","CDS case - revenue share","CDS case - revenue share set","CDS assumptions","Cost assumptions","Revenue assumptions"],"not_rendered":{"charts":17,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Examples","index":0,"n_rows":22,"n_cols":27,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[null,"Teal","Red","Light grey","Mid-grey","Grey","Light teal","Mid-red","Light red",null,null,"Teal solid","Red  solid","Mid-grey","Teal dashes","Red  dashes","Grey dashes",null,"X value","1st Y value","2nd Y value",null,null,"Teal","Red","Mid-red","Mid-grey"]
["2003-04",36.19,36.880000000000003,21.56,5.36,3.01,10,3.01,10,null,"2003-04",33.19,36.880000000000003,21.56,5.36,3.01,10,null,1.8,10,17,null,"2003-04",33.19,36.880000000000003,21.56,5.36]
["2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,null,2.2999999999999998,12,9,null,"2004-05",39.39,32.020000000000003,21.6,7.01]
["2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,2.63,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,null,3.7,16,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33]
["2006-07",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2006-07",42.13,26.53,21.6,7.01,2.72,16,null,4.0999999999999996,8,23,null,"2006-07",42.13,26.53,21.6,7.01]
["2007-08",41.69,24.76,23.98,7,2.57,18,2.57,18,null,"2007-08",41.69,24.76,23.98,7,2.57,18,null,5.5,14,27,null,"2007-08",41.69,24.76,23.98,7]
["2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,null,null,null,null,null,"2008-09",39.39,32.020000000000003,21.6,7.01]
["2009-10",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2009-10",42.13,26.53,21.6,7.01,2.72,16,null,null,null,null,null,"2009-10",42.13,26.53,21.6,7.01]
["2010-11",45,22,26,8,2,20,2,20,null,"2010-11",45,22,26,8,2,20,null,null,null,null,null,"2010-11",45,22,26,8]
[]
["–  en rule for when needed"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X value","1st Y value","2nd Y value","3rd Y value","4th Y value","5th Y value","6th Y value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,10,17,24,20,22,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998,12,9,6,8,14,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7,16,14,12,10,8,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,8,23,38,25,30,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5,14,27,5,18,31,26]

{"sheet":"Instructions","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"INSTRUCTIONS"]
[null,null,"The model has been set up to run a scenarios for different refund sharing arrangements."]
[]
[null,null,"Steps to use"]
[null,null,"The steps to use the model are as follows"]
[null,null,null,"1. Enter the inputs for your MRF in the \"MRF inputs\" worksheet"]
[null,null,null,null,"We have entered approximate inputs, but these will vary considerably across MRFs and will change over time"]
[null,null,null,"2. The Scenarios sheet will then set out some additional factors to decide on and the impacts on the MRF"]
[null,null,null,null,"Items that can be tested include:"]
[null,null,null,null,"* different levels of diversion of household containers away from a MRF"]
[null,null,null,null,"* adjustments to costs and prices"]
[null,null,null,null,"* different shares of costs that are fixed and variable. A variable cost will increase with a higher volume of material and decrease with a lower volume of material."]
[null,null,null,null,"* whether commercial materials are included, and whether commercial prices are assumed to adjust so that refunds are passed back to those generating the containers"]
[null,null,null,"3. The teal box (click on this Macro, ensuring Macros are enabled) will set the revenue share that maintains the MRF at the same profit level as without the CDS"]
[null,null,null,"4. The red box will run sensitivity analysis on household diversion rates and cost structures"]
[null,null,null,"5. Key results are shown to the right of the Scenarios sheet"]
[]
[null,null,"There is no need to use other sheets so these have been hidden for ease of use. To unhide these go to Home - Format - Hide and unhide. Cells are also locked to avoid mistakes. The password is TheCIE"]
[]
[null,null,"Preliminary estimates"]
[null,null,"Note that estimates included in the model are by their nature preliminary. In particular:"]
[null,null,null,"the amount of containers generated by a tonne of inputs does not reflect the eligible container factors that are yet to be determined by the EPA"]
[null,null,null,"capital costs are given a very limited treatment where these do not change with the CDS. However, these are relevant for longer term viability of MRFs"]
[null,null,null,"the compliance costs for MRFs are early indications and will change as MRFs engage, such as for Assurance Reports"]
[]
[null,null,"Pre-populated scenarios"]
[null,null,"We have pre-populated scenarios to show some key areas"]
[null,null,null,"1. The base case with no CDS"]
[null,null,null,"2. All CDS revenue goes to the MRF - both commercial and kerbside"]
[null,null,null,"3. The refund share where a MRF profit is the same as the base case"]
[null,null,null,"4. A refund share of 50%"]
[]
[null,null,"Colour coding"]
[null,null,"Inputs"]
[null,null,"Calculation sheets"]
[null,null,"Scenario sheet"]

{"sheet":"MRF inputs","index":2,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"MRF inputs"]
[]
[null,null,"Product","Share of material outputs from a MRF","Prices received or paid at factory gate","Prices received or paid at factory gate at time of contract start"]
[null,null,null,"Per cent","$/tonne","$/tonne"]
[null,null,"   paper and cardboard",0.47399999999999998,50,150]
[null,null,"   aluminium",7.0000000000000001E-3,1200,1200]
[null,null,"   other metals",2.3E-2,40,40]
[null,null,"   glass",0.33800000000000002,-70,-70]
[null,null,"   plastics - mixed",6.0999999999999999E-2,200,250]
[null,null,"   plastics - hdpe",0,300,430]
[null,null,"   plastics - PET",0,300,380]
[null,null,"   other",0,100,100]
[null,null,"   waste",9.7000000000000003E-2,-200,-200]
[null,null,"Note: we have applied the same material shares for residential and commercial"]
[]
[]
[null,null,"Gate fee ($/input tonne)","$/tonne"]
[null,null,"Residential",50]
[null,null,"Commercial",100]
[]
[]
[null,null,"Operating and maintenance costs (excluding transport and waste)","$/input tonne",100]
[]
[null,null,"Total annual volume","Input tonnes/yr",{"$f":"SUM(E27:E28)","v":80000},null,"Volume of individual council (input tonnes per year)",9000]
[null,null,"Total MRF volume from council kerbside collections","Input tonnes/yr",60000]
[null,null,"Commercial volume","Input tonnes/yr",20000]
[null,null,"Capacity","Input tonnes/yr",90000]
[]
[null,null,"Implied average capacity use","Per cent",{"$f":"E26/E29","v":0.88888888888888884}]
[]
[null,null,"CDS costs"]
[null,null,"New machinery - capital","$, once off",0]
[null,null,"New machinery - operating","$, annual",0]
[null,null,"General CDS administration and reporting","$, annual",{"$f":"0.4*50000*1.25","v":25000}]
[null,null,"Independent Assurance Report","$, annual",100000]
[null,null,"Compliance with audits"]
[null,null,"    management time","$, annual",{"$f":"4*16*120*1.25","v":9600}]
[null,null,"    extra administrative time not covered by FTE","$, annual",{"$f":"4*16*30*1.25","v":2400}]
[null,null,"Software upgrade","$, once off",0]
[null,null,"Software upgrade","$, annual",0]
[]
[null,null,"Total annual cost","$, annual",{"$f":"SUM(E35:E37,E39:E40,E42)-PMT('Other inputs'!C4,10,'MRF inputs'!E34+'MRF inputs'!E41)","v":137000},"Note: Upfront costs are amortised over 10 years using a 7% real interest rate"]

{"sheet":"Scenarios","index":3,"n_rows":33,"n_cols":16376,"rows_kept":15,"cut":true,"hidden":false,"merged":[[17,15,18,15],[9,2,10,2]],"bounds":{"rows_first":7,"rows_last":1,"rows_between":7,"halvings":8}}
[]
[null,null,"Scenario assumptions",null,null,null,null,null,null,null,null,null,null,null,"Key results"]
[null,null,"MRF and modelling assumptions",null,null,null,null,"Container Deposit Scheme impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not delete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact on MRF of CDS (annual, $m unless noted otherwise)",null,null,null,null,null,null,"Statement of CDS costs and revenues (annual, $m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","No"]
[null,null,"Choices",null,null,null,null,"Material flows","Share of output materials","Share of containers diverted from MRF","Change in commodity price because of CDS",null,null,null,null,"Base case (1)","With all CDS refunds going to a MRF (2)",{"$f":"CONCATENATE(\"Profit neutral, with \",ROUND(P18*100,1),\"% of CDS refunds going to a MRF (3)\")","v":"Profit neutral, with 1.3% of CDS refunds going to a MRF (3)"},{"$f":"CONCATENATE(ROUND(D7*100,1),\"% of CDS refunds going to a MRF (4)\")","v":"50% of CDS refunds going to a MRF (4)"},null,null,null,null,"$m","% of revenue","Per input tonne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium","High"]
[null,null,null,null,null,null,null,null,"Per cent","Per cent","$/tonne",null,null,null,null,"$m","$m","$m","$m",null,null,{"$f":"'CDS case - no revenue share'!C136","v":"1. Direct CDS administration and compliance costs"},null,{"$f":"'CDS case - no revenue share'!E136","v":-0.13700000000000001},{"$f":"X6/$X$14","v":-1.8726694150710252E-2},{"$f":"X6/$P$11*1000","v":-2.2833333333333332}]
[null,null,"Revenue share to MRFs - for Scenario 4",0.5,null,null,null,"   paper and cardboard",{"$f":"'MRF inputs'!D7","v":0.47399999999999998},0,0,null,null,null,"Revenue",{"$f":"'Base case'!E110","v":4.2936000000000005},{"$f":"'CDS case - no revenue share'!E110","v":11.517782},{"$f":"'CDS case - revenue share'!E110","v":4.2959900000000015},{"$f":"'CDS case - revenue share set'!E110","v":7.8599020000000008},null,null,{"$f":"'CDS case - no revenue share'!C137","v":"2. Volume changes for kerbside"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metropolitan","Regional"]
[null,null,"Use mixed plastics - segregated or total","Total",null,null,null,"   aluminium",{"$f":"'MRF inputs'!D8","v":7.0000000000000001E-3},0.2,0,null,null,null,"Operating costs",{"$f":"'Base case'!E111","v":-7.1639999999999997},{"$f":"'CDS case - no revenue share'!E111","v":-7.1663899999999998},{"$f":"'CDS case - revenue share'!E111","v":-7.1663899999999998},{"$f":"'CDS case - revenue share set'!E111","v":-7.1663899999999998},null,null,{"$f":"'CDS case - no revenue share'!C138","v":"   Change in gate fees"},null,{"$f":"'CDS case - no revenue share'!E138","v":-0.1346099999999999},{"$f":"X8/$X$14","v":-1.8400002187059158E-2},{"$f":"X8/$P$11*1000","v":-2.2434999999999983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,"Commercial MRF activities",null,null,null,null,"   plastics - PET",{"$f":"'MRF inputs'!D13","v":0},0.2,0,null,null,null,"Note: CDS revenue assumes all CDS eligible materials are recycled",null,null,null,null,null,null,{"$f":"'CDS case - no revenue share'!C143","v":"Total CDS-related costs"},null,{"$f":"'CDS case - no revenue share'!E143","v":-9.3967999999999829E-2},-1.2844598510612683E-2,-1.5661333333333305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDS revenue to specific council",0,0,{"$f":"R15*'MRF inputs'!$H$26/'MRF inputs'!$E$27","v":1.0832687999999999},{"$f":"S15*'MRF inputs'!$H$26/'MRF inputs'!$E$27","v":0.548682}]
[null,null,"CDS refund to MRFs (cents/container, after subtracting R&E costs)",9.5,null,null,null,null,null,null,null,null,null,null,"Revenue share that leaves MRF profits equal",{"$f":"'CDS case - revenue share'!D1","v":1.2844598510612783E-2}]
[]
[]
[null,null,{"$f":"RIGHT(CELL(\"address\",'CDS case - revenue share'!F66),5)","v":"$F$66"}]
[null,null,{"$f":"RIGHT(CELL(\"address\",'CDS case - revenue share'!D1),4)","v":"$D$1"}]

{"sheet":"Other outputs","index":4,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Financial statement over operating life of MRF"]
[null,null,{"$f":"Scenarios!P5","v":"Base case (1)"},{"$f":"Scenarios!Q5","v":"With all CDS refunds going to a MRF (2)"},{"$f":"Scenarios!R5","v":"Profit neutral, with 1.3% of CDS refunds going to a MRF (3)"},{"$f":"Scenarios!S5","v":"50% of CDS refunds going to a MRF (4)"}]
[null,null,"$m, present value","$m, present value","$m, present value","$m, present value"]
[null,"Revenue "]
[null,"Gate fees",{"$f":"'Base case'!D74","v":20.812349453823707},{"$f":"'CDS case - no revenue share'!D74","v":19.878499333830639},{"$f":"'CDS case - revenue share'!D74","v":19.878499333830639},{"$f":"'CDS case - revenue share set'!D74","v":19.878499333830639}]
[null,"Sale of outputs",{"$f":"'Base case'!D75","v":8.9742850844887787},{"$f":"'CDS case - no revenue share'!D75","v":9.2728174250544289},{"$f":"'CDS case - revenue share'!D75","v":9.2728174250544289},{"$f":"'CDS case - revenue share set'!D75","v":9.2728174250544289}]
[null,"CDS refunds",{"$f":"'Base case'!D76","v":0},{"$f":"'CDS case - no revenue share'!D76","v":50.752717880101763},{"$f":"'CDS case - revenue share'!D76","v":0.65189828449230591},{"$f":"'CDS case - revenue share set'!D76","v":25.376358940050881}]
[null,"Costs"]
[null,"Capital costs",{"$f":"'Base case'!D78","v":-9.1530919730980873},{"$f":"'CDS case - no revenue share'!D78","v":-9.1530919730980873},{"$f":"'CDS case - revenue share'!D78","v":-9.1530919730980873},{"$f":"'CDS case - revenue share set'!D78","v":-9.1530919730980873}]
[null,"Operating costs",{"$f":"'Base case'!D79","v":-41.624698907647414},{"$f":"'CDS case - no revenue share'!D79","v":-40.690848787654339},{"$f":"'CDS case - revenue share'!D79","v":-40.690848787654339},{"$f":"'CDS case - revenue share set'!D79","v":-40.690848787654339}]
[null,"Disposal costs",{"$f":"'Base case'!D80","v":-8.075191588083598},{"$f":"'CDS case - no revenue share'!D80","v":-8.075191588083598},{"$f":"'CDS case - revenue share'!D80","v":-8.075191588083598},{"$f":"'CDS case - revenue share set'!D80","v":-8.075191588083598}]
[null,"CDS costs",{"$f":"'Base case'!D81","v":0},{"$f":"'CDS case - no revenue share'!D81","v":-0.95043062505794917},{"$f":"'CDS case - revenue share'!D81","v":-0.95043062505794917},{"$f":"'CDS case - revenue share set'!D81","v":-0.95043062505794917}]
[null,"Revenue less costs",{"$f":"SUM(C6:C8)+SUM(C10:C13)","v":-29.066347930516613},{"$f":"SUM(D6:D8)+SUM(D10:D13)","v":21.034471665092859},{"$f":"SUM(E6:E8)+SUM(E10:E13)","v":-29.066347930516599},{"$f":"SUM(F6:F8)+SUM(F10:F13)","v":-4.3418872749580188}]
[]
[]
[]
[null,"Impact on MRF (annual, %)"]
[null,null,{"$f":"D3","v":"With all CDS refunds going to a MRF (2)"},{"$f":"E3","v":"Profit neutral, with 1.3% of CDS refunds going to a MRF (3)"},{"$f":"F3","v":"50% of CDS refunds going to a MRF (4)"}]
[null,null,"% change","% change","% change"]
[null,"Revenue",{"$f":"'CDS case - no revenue share'!D110","v":1.682546580957704},{"$f":"'CDS case - revenue share'!D110","v":5.5664244456887779E-4},{"$f":"'CDS case - revenue share set'!D110","v":0.83060881311719759}]
[null,"Operating costs",{"$f":"'CDS case - no revenue share'!D111","v":3.3361250697927503E-4},{"$f":"'CDS case - revenue share'!D111","v":3.3361250697927503E-4},{"$f":"'CDS case - revenue share set'!D111","v":3.3361250697927503E-4}]
[null,"Operating profit",{"$f":"'CDS case - no revenue share'!D112","v":-2.5159531772575257},{"$f":"'CDS case - revenue share'!D112","v":0},{"$f":"'CDS case - revenue share set'!D112","v":-1.2416081382385735}]
[]
[null,"Tonnes processed",{"$f":"'CDS assumptions'!D3","v":-4.4869999999999993E-2},{"$f":"C25","v":-4.4869999999999993E-2},{"$f":"D25","v":-4.4869999999999993E-2}]
[]
[null,"Key material flows"]
[null,null,"Without CDS","With CDS"]
[null,"Share of input tonnes eligible for CDS"]
[null,"   council (%)",{"$f":"'CDS assumptions'!L36","v":0.22434999999999999},{"$f":"'CDS assumptions'!M36","v":0.17947999999999997}]
[null,"   commercial (%)",{"$f":"'CDS assumptions'!L49","v":0.22434999999999999},{"$f":"'CDS assumptions'!M49","v":0.22434999999999999}]

{"sheet":"Sensitivity analysis","index":5,"n_rows":33,"n_cols":26,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,"DO NOT MOVE ROWS OR COLUMNS WITHOUT ADJUSTING MACRO"]
[]
[null,"Diversion rates (same for all products)"]
[]
[null,null,"Diversion rates for CDS eligible material","Stored",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,"Increment"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},0,{"$f":"'Sensitivity analysis'!E31","v":0},{"$f":"E6+$Z$6","v":4.7500000000000001E-2},9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,{"$f":"'Sensitivity analysis'!I31","v":0.95},{"$f":"(Y6-E6)/(Y5-1)","v":4.7500000000000001E-2}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},0.2,{"$f":"E6","v":0},{"$f":"F6","v":4.7500000000000001E-2},9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},0,{"$f":"E7","v":0},{"$f":"F7","v":4.7500000000000001E-2},{"$f":"G7","v":9.5000000000000001E-2},{"$f":"H7","v":0.14250000000000002},{"$f":"I7","v":0.19},{"$f":"J7","v":0.23749999999999999},{"$f":"K7","v":0.28499999999999998},{"$f":"L7","v":0.33249999999999996},{"$f":"M7","v":0.37999999999999995},{"$f":"N7","v":0.42749999999999994},{"$f":"O7","v":0.47499999999999992},{"$f":"P7","v":0.52249999999999996},{"$f":"Q7","v":0.56999999999999995},{"$f":"R7","v":0.61749999999999994},{"$f":"S7","v":0.66499999999999992},{"$f":"T7","v":0.71249999999999991},{"$f":"U7","v":0.7599999999999999},{"$f":"V7","v":0.80749999999999988},{"$f":"W7","v":0.85499999999999987},{"$f":"X7","v":0.90249999999999986},{"$f":"Y7","v":0.95}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},0.2,0,4.7500000000000001E-2,9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},0.2,0,4.7500000000000001E-2,9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},0.2,0,4.7500000000000001E-2,9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},0.2,0,4.7500000000000001E-2,9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[null,null,{"$f":"Scenarios!H14","v":"   other"},0.2,0,4.7500000000000001E-2,9.5000000000000001E-2,0.14250000000000002,0.19,0.23749999999999999,0.28499999999999998,0.33249999999999996,0.37999999999999995,0.42749999999999994,0.47499999999999992,0.52249999999999996,0.56999999999999995,0.61749999999999994,0.66499999999999992,0.71249999999999991,0.7599999999999999,0.80749999999999988,0.85499999999999987,0.90249999999999986,0.95]
[]
[null,null,"Revenue share to MRF for neutral CDS impact",{"$f":"Scenarios!$P$18","v":1.2844598510612783E-2},1.4981355320568532E-2,1.455512561569533E-2,1.4084153566112364E-2,1.3561003855058476E-2,1.2976497079128084E-2,1.2319166508164416E-2,1.1574498308890846E-2,1.0723847369646825E-2,9.7428547542238713E-3,8.5990773379938726E-3,7.2483306750150594E-3,5.628849073852033E-3,3.6515750259209748E-3,1.1832133059535425E-3,-1.9851315883315105E-3,-6.2004078389902278E-3,-1.2084230938867539E-2,-2.0871758945177916E-2,-3.5416632886654739E-2,-6.4133435283937001E-2,-0.14741216223604625]
[null,null,"Revenue share to MRF for neutral CDS impact",{"$f":"MAX(0%,D15)","v":1.2844598510612783E-2},{"$f":"MAX(0%,E15)","v":1.4981355320568532E-2},1.455512561569533E-2,1.4084153566112364E-2,1.3561003855058476E-2,1.2976497079128084E-2,1.2319166508164416E-2,1.1574498308890846E-2,1.0723847369646825E-2,9.7428547542238713E-3,8.5990773379938726E-3,7.2483306750150594E-3,5.628849073852033E-3,3.6515750259209748E-3,1.1832133059535425E-3,0,0,0,0,0,0,0]
[]
[null,"Share of operating costs that are variable"]
[null,null,null,"Stored",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,"Increment"]
[null,null,"Share (per cent)",0.5,{"$f":"'Sensitivity analysis'!$E$33","v":0},{"$f":"E20+$Z$20","v":0.05},{"$f":"F20+$Z$20","v":0.1},0.15000000000000002,0.2,0.25,0.3,0.35,0.39999999999999997,0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,0.90000000000000024,0.95000000000000029,{"$f":"'Sensitivity analysis'!$I$33","v":1},{"$f":"(Y20-E20)/(Y19-1)","v":0.05}]
[]
[null,null,"Revenue share to MRF for neutral CDS impact",{"$f":"Scenarios!$P$18","v":1.2844598510612783E-2},3.124460069767248E-2,2.9404600478966404E-2,2.7564600260261234E-2,2.5724600041553421E-2,2.3884599822846946E-2,2.2044599604143469E-2,2.0204599385435517E-2,1.8364599166728175E-2,1.6524598948025611E-2,1.4684598729318399E-2,1.2844598510612856E-2,1.100459829190662E-2,9.1645980732010888E-3,7.3245978544947904E-3,5.4845976357892493E-3,3.6445974170827944E-3,1.8045971983776184E-3,-3.5403020328441553E-5,-1.8754032390347342E-3,-3.7154034577406869E-3,-5.5554036764465667E-3]
[null,null,"Revenue share to MRF for neutral CDS impact",{"$f":"MAX(D22,0%)","v":1.2844598510612783E-2},{"$f":"MAX(E22,0%)","v":3.124460069767248E-2},2.9404600478966404E-2,2.7564600260261234E-2,2.5724600041553421E-2,2.3884599822846946E-2,2.2044599604143469E-2,2.0204599385435517E-2,1.8364599166728175E-2,1.6524598948025611E-2,1.4684598729318399E-2,1.2844598510612856E-2,1.100459829190662E-2,9.1645980732010888E-3,7.3245978544947904E-3,5.4845976357892493E-3,3.6445974170827944E-3,1.8045971983776184E-3,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"Sensitivity testing"]
[null,null,null,null,"Minimum",null,null,null,"Maximum"]
[null,null,null,"Diversion rates (same for all products)",0,null,null,null,0.95]
[null,null,null,"Age of facility when CDS introduced",1,null,null,null,15]
[null,null,null,"Share of operating costs that are variable",0,null,null,null,1]

{"sheet":"Other inputs","index":6,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Other"]
[null,"Weighted average cost of capital (pre-tax real)",7.0000000000000007E-2]
[null,"Cost estimates","Medium"]
[null,"Commodity price estimates","Medium"]
[null,"Economic life of facility (years)",{"$f":"'Other inputs'!D14","v":12}]
[null,"Age of facility when CDS introduced",1]
[]
[null,"CDS compliance costs","Medium"]
[]
[]
[null,"Capital costs (upfront)","$/tonne of capacity",150]
[null,"Economic life of facility","Years",12]

{"sheet":"Base case","index":7,"n_rows":112,"n_cols":35,"rows_kept":112,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"CDS applied",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tonnes input",null,"MTonnes/year",null,{"$f":"IF(F2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0},{"$f":"IF(G2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0},{"$f":"IF(H2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(I2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(J2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(K2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(L2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(M2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(N2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(O2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(P2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(Q2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(R2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(S2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(T2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(U2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(V2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(W2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(X2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(Y2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(Z2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AA2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AB2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AC2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AD2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AE2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AF2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AG2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AH2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06},{"$f":"IF(AI2>='Cost assumptions'!$E$4,'Revenue assumptions'!$D$68/1000000*'Revenue assumptions'!$I$5/'Revenue assumptions'!$J$5,0)","v":0.06}]
[null,"Capacity",null,"MTonnes/year",null,{"$f":"MAX(F4:AI4)/'Cost assumptions'!E15","v":6.7500000000000004E-2},{"$f":"F5","v":6.7500000000000004E-2},{"$f":"G5","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[null,"Check",null,null,null,{"$f":"IF(AND(F2<'Cost assumptions'!$E$4,F4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(G2<'Cost assumptions'!$E$4,G4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(H2<'Cost assumptions'!$E$4,H4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(I2<'Cost assumptions'!$E$4,I4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(J2<'Cost assumptions'!$E$4,J4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(K2<'Cost assumptions'!$E$4,K4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(L2<'Cost assumptions'!$E$4,L4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(M2<'Cost assumptions'!$E$4,M4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(N2<'Cost assumptions'!$E$4,N4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(O2<'Cost assumptions'!$E$4,O4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(P2<'Cost assumptions'!$E$4,P4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Q2<'Cost assumptions'!$E$4,Q4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(R2<'Cost assumptions'!$E$4,R4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(S2<'Cost assumptions'!$E$4,S4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(T2<'Cost assumptions'!$E$4,T4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(U2<'Cost assumptions'!$E$4,U4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(V2<'Cost assumptions'!$E$4,V4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(W2<'Cost assumptions'!$E$4,W4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(X2<'Cost assumptions'!$E$4,X4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Y2<'Cost assumptions'!$E$4,Y4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Z2<'Cost assumptions'!$E$4,Z4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AA2<'Cost assumptions'!$E$4,AA4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AB2<'Cost assumptions'!$E$4,AB4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AC2<'Cost assumptions'!$E$4,AC4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AD2<'Cost assumptions'!$E$4,AD4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AE2<'Cost assumptions'!$E$4,AE4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AF2<'Cost assumptions'!$E$4,AF4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AG2<'Cost assumptions'!$E$4,AG4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AH2<'Cost assumptions'!$E$4,AH4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AI2<'Cost assumptions'!$E$4,AI4>0),\"Error\",\"Ok\")","v":"Ok"}]
[null,"Revenue items",null,"Unit"]
[null,null,"Gate fees - council","$m",null,{"$f":"F$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":0},{"$f":"G$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":0},{"$f":"H$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"I$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"J$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"K$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"L$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"M$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"N$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"O$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"P$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"Q$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"R$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"S$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"T$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"U$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"V$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"W$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"X$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"Y$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"Z$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AA$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AB$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AC$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AD$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AE$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AF$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AG$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AH$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3},{"$f":"AI$4*'Revenue assumptions'!$D$5*'Revenue assumptions'!$E$12","v":3}]
[null,null,"Gate fees - commercial","$m",null,{"$f":"F$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"G$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"H$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"I$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"J$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"K$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"L$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"M$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"N$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"O$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"P$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"Q$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"R$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"S$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"T$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"U$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"V$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"W$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"X$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"Y$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"Z$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AA$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AB$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AC$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AD$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AE$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AF$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AG$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AH$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0},{"$f":"AI$4*'Revenue assumptions'!$D$6*'Revenue assumptions'!$E$27","v":0}]
[null,null,"Product sales - council"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"I$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"J$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"K$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"L$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"M$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"N$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"O$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"P$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"Q$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"R$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"S$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"T$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"U$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"V$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"W$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"X$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"Y$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"Z$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AA$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AB$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AC$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AD$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AE$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AF$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AG$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AH$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999},{"$f":"AI$4*'Revenue assumptions'!$D14*'Revenue assumptions'!$E14*'Revenue assumptions'!$D$5","v":1.4219999999999999}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"I$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"J$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"K$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"L$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"M$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"N$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"O$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"P$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"Q$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"R$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"S$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"T$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"U$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"V$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"W$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"X$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"Y$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"Z$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AA$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AB$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AC$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AD$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AE$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AF$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AG$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AH$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504},{"$f":"AI$4*'Revenue assumptions'!$D15*'Revenue assumptions'!$E15*'Revenue assumptions'!$D$5","v":0.504}]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"I$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"J$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"K$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"L$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"M$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"N$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"O$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"P$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"Q$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"R$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"S$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"T$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"U$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"V$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"W$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"X$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"Y$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"Z$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AA$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AB$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AC$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AD$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AE$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AF$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AG$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AH$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2},{"$f":"AI$4*'Revenue assumptions'!$D16*'Revenue assumptions'!$E16*'Revenue assumptions'!$D$5","v":5.5199999999999999E-2}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"I$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"J$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"K$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"L$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"M$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"N$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"O$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"P$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"Q$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"R$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"S$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"T$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"U$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"V$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"W$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"X$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"Y$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"Z$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AA$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AB$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AC$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AD$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AE$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AF$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AG$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AH$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196},{"$f":"AI$4*'Revenue assumptions'!$D17*'Revenue assumptions'!$E17*'Revenue assumptions'!$D$5","v":-1.4196}]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"I$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"J$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"K$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"L$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"M$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"N$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"O$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"P$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"Q$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"R$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"S$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"T$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"U$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"V$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"W$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"X$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"Y$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"Z$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AA$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AB$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AC$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AD$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AE$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AF$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AG$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AH$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987},{"$f":"AI$4*'Revenue assumptions'!$D18*'Revenue assumptions'!$E18*'Revenue assumptions'!$D$5","v":0.73199999999999987}]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},null,null,{"$f":"F$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"I$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"J$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"K$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"L$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"M$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"N$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"O$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"P$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"Q$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"R$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"S$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"T$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"U$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"V$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"W$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"X$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"Y$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"Z$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AA$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AB$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AC$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AD$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AE$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AF$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AG$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AH$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0},{"$f":"AI$4*'Revenue assumptions'!$D19*'Revenue assumptions'!$E19*'Revenue assumptions'!$D$5","v":0}]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},null,null,{"$f":"F$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"I$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"J$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"K$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"L$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"M$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"N$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"O$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"P$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"Q$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"R$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"S$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"T$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"U$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"V$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"W$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"X$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"Y$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"Z$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AA$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AB$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AC$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AD$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AE$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AF$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AG$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AH$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0},{"$f":"AI$4*'Revenue assumptions'!$D20*'Revenue assumptions'!$E20*'Revenue assumptions'!$D$5","v":0}]
[null,null,{"$f":"Scenarios!H14","v":"   other"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"G$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"H$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"I$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"J$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"K$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"L$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"M$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"N$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"O$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"P$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"Q$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"R$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"S$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"T$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"U$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"V$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"W$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"X$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"Y$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"Z$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AA$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AB$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AC$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AD$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AE$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AF$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AG$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AH$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0},{"$f":"AI$4*'Revenue assumptions'!$D21*'Revenue assumptions'!$E21*'Revenue assumptions'!$D$5","v":0}]
[null,null,"Product sales - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"F$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D29*'Revenue assumptions'!$E29*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"F$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D30*'Revenue assumptions'!$E30*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   other metals","$m",null,{"$f":"F$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D31*'Revenue assumptions'!$E31*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   glass","$m",null,{"$f":"F$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D32*'Revenue assumptions'!$E32*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   plastics - mixed","$m",null,{"$f":"F$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D33*'Revenue assumptions'!$E33*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   plastics - hdpe",null,null,{"$f":"F$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D34*'Revenue assumptions'!$E34*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   plastics - PET",null,null,{"$f":"F$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D35*'Revenue assumptions'!$E35*'Revenue assumptions'!$D$6","v":0}]
[null,null,"   other","$m",null,{"$f":"F$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"G$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"H$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"I$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"J$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"K$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"L$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"M$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"N$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"O$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"P$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"Q$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"R$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"S$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"T$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"U$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"V$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"W$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"X$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"Y$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"Z$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AA$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AB$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AC$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AD$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AE$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AF$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AG$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AH$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0},{"$f":"AI$4*'Revenue assumptions'!$D36*'Revenue assumptions'!$E36*'Revenue assumptions'!$D$6","v":0}]
[null,null,"CDS revenue - council"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   aluminium","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other metals","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - mixed","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - hdpe",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - PET",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS revenue - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   aluminium","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other metals","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - mixed","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - hdpe",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - PET",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,{"$f":"SUM(F8:F27,F29:F45)","v":0},{"$f":"SUM(G8:G27,G29:G45)","v":0},4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005,4.2936000000000005]
[]
[null,"Cost items"]
[null,null,"Capital costs","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*F5,0)","v":-5.0625},{"$f":"-IF(G2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*G5,0)","v":-5.0625},{"$f":"-IF(H2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*H5,0)","v":0},{"$f":"-IF(I2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*I5,0)","v":0},{"$f":"-IF(J2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*J5,0)","v":0},{"$f":"-IF(K2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*K5,0)","v":0},{"$f":"-IF(L2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*L5,0)","v":0},{"$f":"-IF(M2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*M5,0)","v":0},{"$f":"-IF(N2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*N5,0)","v":0},{"$f":"-IF(O2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*O5,0)","v":0},{"$f":"-IF(P2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*P5,0)","v":0},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Q5,0)","v":0},{"$f":"-IF(R2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*R5,0)","v":0},{"$f":"-IF(S2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*S5,0)","v":0},{"$f":"-IF(T2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*T5,0)","v":0},{"$f":"-IF(U2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*U5,0)","v":0},{"$f":"-IF(V2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*V5,0)","v":0},{"$f":"-IF(W2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*W5,0)","v":0},{"$f":"-IF(X2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*X5,0)","v":0},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Y5,0)","v":0},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Z5,0)","v":0},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AA5,0)","v":0},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AB5,0)","v":0},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AC5,0)","v":0},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AD5,0)","v":0},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AE5,0)","v":0},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AF5,0)","v":0},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AG5,0)","v":0},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AH5,0)","v":0},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AI5,0)","v":0}]
[null,null,"Operating costs"]
[null,null,"   fixed","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*F5)","v":0},{"$f":"-IF(G2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*G5)","v":0},{"$f":"-IF(H2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*H5)","v":-3},{"$f":"-IF(I2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*I5)","v":-3},{"$f":"-IF(J2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*J5)","v":-3},{"$f":"-IF(K2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*K5)","v":-3},{"$f":"-IF(L2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*L5)","v":-3},{"$f":"-IF(M2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*M5)","v":-3},{"$f":"-IF(N2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*N5)","v":-3},{"$f":"-IF(O2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*O5)","v":-3},{"$f":"-IF(P2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*P5)","v":-3},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Q5)","v":-3},{"$f":"-IF(R2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*R5)","v":-3},{"$f":"-IF(S2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*S5)","v":-3},{"$f":"-IF(T2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*T5)","v":-3},{"$f":"-IF(U2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*U5)","v":-3},{"$f":"-IF(V2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*V5)","v":-3},{"$f":"-IF(W2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*W5)","v":-3},{"$f":"-IF(X2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*X5)","v":-3},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Y5)","v":-3},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Z5)","v":-3},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AA5)","v":-3},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AB5)","v":-3},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AC5)","v":-3},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AD5)","v":-3},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AE5)","v":-3},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AF5)","v":-3},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AG5)","v":-3},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AH5)","v":-3},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AI5)","v":-3}]
[null,null,"   variable","$m",null,{"$f":"-F4*'Cost assumptions'!$E$12","v":0},{"$f":"-G4*'Cost assumptions'!$E$12","v":0},{"$f":"-H4*'Cost assumptions'!$E$12","v":-3},{"$f":"-I4*'Cost assumptions'!$E$12","v":-3},{"$f":"-J4*'Cost assumptions'!$E$12","v":-3},{"$f":"-K4*'Cost assumptions'!$E$12","v":-3},{"$f":"-L4*'Cost assumptions'!$E$12","v":-3},{"$f":"-M4*'Cost assumptions'!$E$12","v":-3},{"$f":"-N4*'Cost assumptions'!$E$12","v":-3},{"$f":"-O4*'Cost assumptions'!$E$12","v":-3},{"$f":"-P4*'Cost assumptions'!$E$12","v":-3},{"$f":"-Q4*'Cost assumptions'!$E$12","v":-3},{"$f":"-R4*'Cost assumptions'!$E$12","v":-3},{"$f":"-S4*'Cost assumptions'!$E$12","v":-3},{"$f":"-T4*'Cost assumptions'!$E$12","v":-3},{"$f":"-U4*'Cost assumptions'!$E$12","v":-3},{"$f":"-V4*'Cost assumptions'!$E$12","v":-3},{"$f":"-W4*'Cost assumptions'!$E$12","v":-3},{"$f":"-X4*'Cost assumptions'!$E$12","v":-3},{"$f":"-Y4*'Cost assumptions'!$E$12","v":-3},{"$f":"-Z4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AA4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AB4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AC4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AD4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AE4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AF4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AG4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AH4*'Cost assumptions'!$E$12","v":-3},{"$f":"-AI4*'Cost assumptions'!$E$12","v":-3}]
[null,null,"Disposal costs","$m",null,{"$f":"F4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":0},{"$f":"G4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":0},{"$f":"H4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"I4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"J4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"K4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"L4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"M4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"N4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"O4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"P4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"Q4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"R4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"S4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"T4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"U4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"V4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"W4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"X4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"Y4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"Z4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AA4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AB4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AC4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AD4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AE4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AF4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AG4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AH4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999},{"$f":"AI4*'Revenue assumptions'!$D$22*'Revenue assumptions'!$E$22","v":-1.1639999999999999}]
[null,null,"CDS costs","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total costs","$m",null,{"$f":"SUM(F49:F54)","v":-5.0625},{"$f":"SUM(G49:G54)","v":-5.0625},-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997,-7.1639999999999997]
[]
[null,"Financial metrics"]
[null,null,"Net revenue",null,null,{"$f":"IF(F2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F46+F57,0)","v":-5.0625},{"$f":"IF(G2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G46+G57,0)","v":-5.0625},{"$f":"IF(H2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H46+H57,0)","v":-2.8703999999999992},{"$f":"IF(I2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I46+I57,0)","v":-2.8703999999999992},{"$f":"IF(J2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J46+J57,0)","v":-2.8703999999999992},{"$f":"IF(K2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K46+K57,0)","v":-2.8703999999999992},{"$f":"IF(L2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L46+L57,0)","v":-2.8703999999999992},{"$f":"IF(M2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M46+M57,0)","v":-2.8703999999999992},{"$f":"IF(N2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N46+N57,0)","v":-2.8703999999999992},{"$f":"IF(O2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O46+O57,0)","v":-2.8703999999999992},{"$f":"IF(P2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P46+P57,0)","v":-2.8703999999999992},{"$f":"IF(Q2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q46+Q57,0)","v":-2.8703999999999992},{"$f":"IF(R2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R46+R57,0)","v":-2.8703999999999992},{"$f":"IF(S2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S46+S57,0)","v":-2.8703999999999992},{"$f":"IF(T2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T46+T57,0)","v":0},{"$f":"IF(U2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U46+U57,0)","v":0},{"$f":"IF(V2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V46+V57,0)","v":0},{"$f":"IF(W2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W46+W57,0)","v":0},{"$f":"IF(X2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X46+X57,0)","v":0},{"$f":"IF(Y2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y46+Y57,0)","v":0},{"$f":"IF(Z2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z46+Z57,0)","v":0},{"$f":"IF(AA2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA46+AA57,0)","v":0},{"$f":"IF(AB2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB46+AB57,0)","v":0},{"$f":"IF(AC2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC46+AC57,0)","v":0},{"$f":"IF(AD2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD46+AD57,0)","v":0},{"$f":"IF(AE2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE46+AE57,0)","v":0},{"$f":"IF(AF2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF46+AF57,0)","v":0},{"$f":"IF(AG2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG46+AG57,0)","v":0},{"$f":"IF(AH2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH46+AH57,0)","v":0},{"$f":"IF(AI2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI46+AI57,0)","v":0}]
[null,null,"Internal rate of return","Per cent",null,{"$f":"IRR(F60:AI60,7%)","v":{"$error":"#NUM!"}}]
[null,null,"Net profit","$m",null,{"$f":"NPV('Cost assumptions'!$E$5,'Base case'!F60:AI60)","v":-29.066347930516603}]
[null,null,"Operating margin (year 10)","Per cent",null,{"$f":"(O46+O57)/ABS(O57)","v":-0.40067001675041869}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NPV summary",null,"$m, pv"]
[null,null,"Revenue "]
[null,null,"Gate fees",{"$f":"NPV('Cost assumptions'!$E$5,F74:AI74)","v":20.812349453823707},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F8+F9,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G8+G9,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H8+H9,0)","v":3},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I8+I9,0)","v":3},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J8+J9,0)","v":3},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K8+K9,0)","v":3},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L8+L9,0)","v":3},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M8+M9,0)","v":3},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N8+N9,0)","v":3},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O8+O9,0)","v":3},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P8+P9,0)","v":3},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q8+Q9,0)","v":3},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R8+R9,0)","v":3},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S8+S9,0)","v":3},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T8+T9,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U8+U9,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V8+V9,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W8+W9,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X8+X9,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y8+Y9,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z8+Z9,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA8+AA9,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB8+AB9,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC8+AC9,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD8+AD9,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE8+AE9,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF8+AF9,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG8+AG9,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH8+AH9,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI8+AI9,0)","v":0}]
[null,null,"Sale of outputs",{"$f":"NPV('Cost assumptions'!$E$5,F75:AI75)","v":8.9742850844887787},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F11:F27),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G11:G27),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H11:H27),0)","v":1.2935999999999996},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I11:I27),0)","v":1.2935999999999996},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J11:J27),0)","v":1.2935999999999996},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K11:K27),0)","v":1.2935999999999996},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L11:L27),0)","v":1.2935999999999996},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M11:M27),0)","v":1.2935999999999996},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N11:N27),0)","v":1.2935999999999996},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O11:O27),0)","v":1.2935999999999996},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P11:P27),0)","v":1.2935999999999996},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q11:Q27),0)","v":1.2935999999999996},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R11:R27),0)","v":1.2935999999999996},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S11:S27),0)","v":1.2935999999999996},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T11:T27),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U11:U27),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V11:V27),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W11:W27),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X11:X27),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y11:Y27),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z11:Z27),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA11:AA27),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB11:AB27),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC11:AC27),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD11:AD27),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE11:AE27),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF11:AF27),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG11:AG27),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH11:AH27),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI11:AI27),0)","v":0}]
[null,null,"CDS refunds",{"$f":"NPV('Cost assumptions'!$E$5,F76:AI76)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F29:F45),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G29:G45),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H29:H45),0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I29:I45),0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J29:J45),0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K29:K45),0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L29:L45),0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M29:M45),0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N29:N45),0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O29:O45),0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P29:P45),0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q29:Q45),0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R29:R45),0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S29:S45),0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T29:T45),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U29:U45),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V29:V45),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W29:W45),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X29:X45),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y29:Y45),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z29:Z45),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA29:AA45),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB29:AB45),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC29:AC45),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD29:AD45),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE29:AE45),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF29:AF45),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG29:AG45),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH29:AH45),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI29:AI45),0)","v":0}]
[null,null,"Costs"]
[null,null,"Capital costs",{"$f":"NPV('Cost assumptions'!$E$5,F78:AI78)","v":-9.1530919730980873},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F49,0)","v":-5.0625},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G49,0)","v":-5.0625},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H49,0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I49,0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J49,0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K49,0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L49,0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M49,0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N49,0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O49,0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P49,0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q49,0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R49,0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S49,0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T49,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U49,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V49,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W49,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X49,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y49,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z49,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA49,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB49,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC49,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD49,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE49,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF49,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG49,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH49,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI49,0)","v":0}]
[null,null,"Operating costs",{"$f":"NPV('Cost assumptions'!$E$5,F79:AI79)","v":-41.624698907647414},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F51+F52,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G51+G52,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H51+H52,0)","v":-6},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I51+I52,0)","v":-6},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J51+J52,0)","v":-6},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K51+K52,0)","v":-6},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L51+L52,0)","v":-6},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M51+M52,0)","v":-6},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N51+N52,0)","v":-6},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O51+O52,0)","v":-6},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P51+P52,0)","v":-6},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q51+Q52,0)","v":-6},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R51+R52,0)","v":-6},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S51+S52,0)","v":-6},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T51+T52,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U51+U52,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V51+V52,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W51+W52,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X51+X52,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y51+Y52,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z51+Z52,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA51+AA52,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB51+AB52,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC51+AC52,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD51+AD52,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE51+AE52,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF51+AF52,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG51+AG52,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH51+AH52,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI51+AI52,0)","v":0}]
[null,null,"Disposal costs",{"$f":"NPV('Cost assumptions'!$E$5,F80:AI80)","v":-8.075191588083598},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F53,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G53,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H53,0)","v":-1.1639999999999999},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I53,0)","v":-1.1639999999999999},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J53,0)","v":-1.1639999999999999},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K53,0)","v":-1.1639999999999999},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L53,0)","v":-1.1639999999999999},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M53,0)","v":-1.1639999999999999},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N53,0)","v":-1.1639999999999999},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O53,0)","v":-1.1639999999999999},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P53,0)","v":-1.1639999999999999},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q53,0)","v":-1.1639999999999999},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R53,0)","v":-1.1639999999999999},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S53,0)","v":-1.1639999999999999},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T53,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U53,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V53,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W53,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X53,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y53,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z53,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA53,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB53,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC53,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD53,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE53,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF53,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG53,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH53,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI53,0)","v":0}]
[null,null,"CDS costs",{"$f":"NPV('Cost assumptions'!$E$5,F81:AI81)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F54,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G54,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H54,0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I54,0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J54,0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K54,0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L54,0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M54,0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N54,0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O54,0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P54,0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q54,0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R54,0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S54,0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T54,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U54,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V54,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W54,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X54,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y54,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z54,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA54,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB54,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC54,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD54,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE54,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF54,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG54,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH54,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI54,0)","v":0}]
[]
[]
[null,"Comemrcial neutrality calculations"]
[]
[null,null,"Revenue"]
[null,null,"Gate fees","$m",null,{"$f":"SUM(F9)","v":0},{"$f":"SUM(G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Product sales","$m",null,{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS","$m",null,{"$f":"SUM(F38:F45)","v":0},{"$f":"SUM(G38:G45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,"Operating costs","$m",null,{"$f":"F52*((1-F$3)*'Revenue assumptions'!$D$6+F$3*'CDS assumptions'!$I$5)","v":0},{"$f":"G52*((1-G$3)*'Revenue assumptions'!$D$6+G$3*'CDS assumptions'!$I$5)","v":0},{"$f":"H52*((1-H$3)*'Revenue assumptions'!$D$6+H$3*'CDS assumptions'!$I$5)","v":0},{"$f":"I52*((1-I$3)*'Revenue assumptions'!$D$6+I$3*'CDS assumptions'!$I$5)","v":0},{"$f":"J52*((1-J$3)*'Revenue assumptions'!$D$6+J$3*'CDS assumptions'!$I$5)","v":0},{"$f":"K52*((1-K$3)*'Revenue assumptions'!$D$6+K$3*'CDS assumptions'!$I$5)","v":0},{"$f":"L52*((1-L$3)*'Revenue assumptions'!$D$6+L$3*'CDS assumptions'!$I$5)","v":0},{"$f":"M52*((1-M$3)*'Revenue assumptions'!$D$6+M$3*'CDS assumptions'!$I$5)","v":0},{"$f":"N52*((1-N$3)*'Revenue assumptions'!$D$6+N$3*'CDS assumptions'!$I$5)","v":0},{"$f":"O52*((1-O$3)*'Revenue assumptions'!$D$6+O$3*'CDS assumptions'!$I$5)","v":0},{"$f":"P52*((1-P$3)*'Revenue assumptions'!$D$6+P$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Q52*((1-Q$3)*'Revenue assumptions'!$D$6+Q$3*'CDS assumptions'!$I$5)","v":0},{"$f":"R52*((1-R$3)*'Revenue assumptions'!$D$6+R$3*'CDS assumptions'!$I$5)","v":0},{"$f":"S52*((1-S$3)*'Revenue assumptions'!$D$6+S$3*'CDS assumptions'!$I$5)","v":0},{"$f":"T52*((1-T$3)*'Revenue assumptions'!$D$6+T$3*'CDS assumptions'!$I$5)","v":0},{"$f":"U52*((1-U$3)*'Revenue assumptions'!$D$6+U$3*'CDS assumptions'!$I$5)","v":0},{"$f":"V52*((1-V$3)*'Revenue assumptions'!$D$6+V$3*'CDS assumptions'!$I$5)","v":0},{"$f":"W52*((1-W$3)*'Revenue assumptions'!$D$6+W$3*'CDS assumptions'!$I$5)","v":0},{"$f":"X52*((1-X$3)*'Revenue assumptions'!$D$6+X$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Y52*((1-Y$3)*'Revenue assumptions'!$D$6+Y$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Z52*((1-Z$3)*'Revenue assumptions'!$D$6+Z$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AA52*((1-AA$3)*'Revenue assumptions'!$D$6+AA$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AB52*((1-AB$3)*'Revenue assumptions'!$D$6+AB$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AC52*((1-AC$3)*'Revenue assumptions'!$D$6+AC$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AD52*((1-AD$3)*'Revenue assumptions'!$D$6+AD$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AE52*((1-AE$3)*'Revenue assumptions'!$D$6+AE$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AF52*((1-AF$3)*'Revenue assumptions'!$D$6+AF$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AG52*((1-AG$3)*'Revenue assumptions'!$D$6+AG$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AH52*((1-AH$3)*'Revenue assumptions'!$D$6+AH$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AI52*((1-AI$3)*'Revenue assumptions'!$D$6+AI$3*'CDS assumptions'!$I$5)","v":0}]
[null,null,"Disposal costs","$m",null,{"$f":"F53*((1-F$3)*'Revenue assumptions'!$E$6+F$3*'CDS assumptions'!$J$5)","v":0},{"$f":"G53*((1-G$3)*'Revenue assumptions'!$E$6+G$3*'CDS assumptions'!$J$5)","v":0},{"$f":"H53*((1-H$3)*'Revenue assumptions'!$E$6+H$3*'CDS assumptions'!$J$5)","v":0},{"$f":"I53*((1-I$3)*'Revenue assumptions'!$E$6+I$3*'CDS assumptions'!$J$5)","v":0},{"$f":"J53*((1-J$3)*'Revenue assumptions'!$E$6+J$3*'CDS assumptions'!$J$5)","v":0},{"$f":"K53*((1-K$3)*'Revenue assumptions'!$E$6+K$3*'CDS assumptions'!$J$5)","v":0},{"$f":"L53*((1-L$3)*'Revenue assumptions'!$E$6+L$3*'CDS assumptions'!$J$5)","v":0},{"$f":"M53*((1-M$3)*'Revenue assumptions'!$E$6+M$3*'CDS assumptions'!$J$5)","v":0},{"$f":"N53*((1-N$3)*'Revenue assumptions'!$E$6+N$3*'CDS assumptions'!$J$5)","v":0},{"$f":"O53*((1-O$3)*'Revenue assumptions'!$E$6+O$3*'CDS assumptions'!$J$5)","v":0},{"$f":"P53*((1-P$3)*'Revenue assumptions'!$E$6+P$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Q53*((1-Q$3)*'Revenue assumptions'!$E$6+Q$3*'CDS assumptions'!$J$5)","v":0},{"$f":"R53*((1-R$3)*'Revenue assumptions'!$E$6+R$3*'CDS assumptions'!$J$5)","v":0},{"$f":"S53*((1-S$3)*'Revenue assumptions'!$E$6+S$3*'CDS assumptions'!$J$5)","v":0},{"$f":"T53*((1-T$3)*'Revenue assumptions'!$E$6+T$3*'CDS assumptions'!$J$5)","v":0},{"$f":"U53*((1-U$3)*'Revenue assumptions'!$E$6+U$3*'CDS assumptions'!$J$5)","v":0},{"$f":"V53*((1-V$3)*'Revenue assumptions'!$E$6+V$3*'CDS assumptions'!$J$5)","v":0},{"$f":"W53*((1-W$3)*'Revenue assumptions'!$E$6+W$3*'CDS assumptions'!$J$5)","v":0},{"$f":"X53*((1-X$3)*'Revenue assumptions'!$E$6+X$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Y53*((1-Y$3)*'Revenue assumptions'!$E$6+Y$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Z53*((1-Z$3)*'Revenue assumptions'!$E$6+Z$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AA53*((1-AA$3)*'Revenue assumptions'!$E$6+AA$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AB53*((1-AB$3)*'Revenue assumptions'!$E$6+AB$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AC53*((1-AC$3)*'Revenue assumptions'!$E$6+AC$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AD53*((1-AD$3)*'Revenue assumptions'!$E$6+AD$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AE53*((1-AE$3)*'Revenue assumptions'!$E$6+AE$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AF53*((1-AF$3)*'Revenue assumptions'!$E$6+AF$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AG53*((1-AG$3)*'Revenue assumptions'!$E$6+AG$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AH53*((1-AH$3)*'Revenue assumptions'!$E$6+AH$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AI53*((1-AI$3)*'Revenue assumptions'!$E$6+AI$3*'CDS assumptions'!$J$5)","v":0}]
[null,null,null,"$m, pv"]
[null,null,"Net operating profit (excl fixed operating costs)",{"$f":"NPV('Cost assumptions'!$E$5,F95:AI95)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F87:F93),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G87:G93),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H87:H93),0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I87:I93),0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J87:J93),0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K87:K93),0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L87:L93),0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M87:M93),0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N87:N93),0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O87:O93),0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P87:P93),0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q87:Q93),0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R87:R93),0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S87:S93),0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T87:T93),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U87:U93),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V87:V93),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W87:W93),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X87:X93),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y87:Y93),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z87:Z93),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA87:AA93),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB87:AB93),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC87:AC93),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD87:AD93),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE87:AE93),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF87:AF93),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG87:AG93),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH87:AH93),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI87:AI93),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Base case",{"$f":"D107","v":"Base case"},"Year for look-up",{"$f":"INDEX(F2:AI2,1,MATCH(1,'CDS case - no revenue share'!F3:AI3,0))","v":3}]
[null,null,null,"% change","$m"]
[]
[null,null,"Revenue",{"$f":"INDEX($F$46:$AI$46,1,$G$107)/INDEX('Base case'!$F$46:$AI$46,1,$G$107)-1","v":0},{"$f":"INDEX($F$46:$AI$46,1,$G$107)","v":4.2936000000000005}]
[null,null,"Operating costs (all)",{"$f":"INDEX($F$57:$AI$57,1,$G$107)/INDEX('Base case'!$F$57:$AI$57,1,$G$107)-1","v":0},{"$f":"INDEX($F$57:$AI$57,1,$G$107)","v":-7.1639999999999997}]
[null,null,"Operating profit",{"$f":"INDEX($F$60:$AI$60,1,$G$107)/INDEX('Base case'!$F$60:$AI$60,1,$G$107)-1","v":0},{"$f":"INDEX($F$60:$AI$60,1,$G$107)","v":-2.8703999999999992}]

{"sheet":"CDS case - no revenue share","index":8,"n_rows":144,"n_cols":35,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"CDS applied",null,null,null,{"$f":"IF(F2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(G2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(H2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(I2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(J2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(K2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(L2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(M2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(N2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(O2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(P2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Q2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(R2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(S2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(T2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(U2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(V2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(W2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(X2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Y2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Z2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AA2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AB2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AC2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AD2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AE2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AF2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AG2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AH2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AI2<'CDS assumptions'!$C$63,0,1)","v":1}]
[null,"Tonnes input",null,"MTonnes/year",null,{"$f":"'Base case'!F4*(1+'CDS assumptions'!$D$3*F$3)","v":0},{"$f":"'Base case'!G4*(1+'CDS assumptions'!$D$3*G$3)","v":0},{"$f":"'Base case'!H4*(1+'CDS assumptions'!$D$3*H$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!I4*(1+'CDS assumptions'!$D$3*I$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!J4*(1+'CDS assumptions'!$D$3*J$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!K4*(1+'CDS assumptions'!$D$3*K$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!L4*(1+'CDS assumptions'!$D$3*L$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!M4*(1+'CDS assumptions'!$D$3*M$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!N4*(1+'CDS assumptions'!$D$3*N$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!O4*(1+'CDS assumptions'!$D$3*O$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!P4*(1+'CDS assumptions'!$D$3*P$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Q4*(1+'CDS assumptions'!$D$3*Q$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!R4*(1+'CDS assumptions'!$D$3*R$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!S4*(1+'CDS assumptions'!$D$3*S$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!T4*(1+'CDS assumptions'!$D$3*T$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!U4*(1+'CDS assumptions'!$D$3*U$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!V4*(1+'CDS assumptions'!$D$3*V$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!W4*(1+'CDS assumptions'!$D$3*W$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!X4*(1+'CDS assumptions'!$D$3*X$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Y4*(1+'CDS assumptions'!$D$3*Y$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Z4*(1+'CDS assumptions'!$D$3*Z$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AA4*(1+'CDS assumptions'!$D$3*AA$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AB4*(1+'CDS assumptions'!$D$3*AB$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AC4*(1+'CDS assumptions'!$D$3*AC$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AD4*(1+'CDS assumptions'!$D$3*AD$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AE4*(1+'CDS assumptions'!$D$3*AE$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AF4*(1+'CDS assumptions'!$D$3*AF$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AG4*(1+'CDS assumptions'!$D$3*AG$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AH4*(1+'CDS assumptions'!$D$3*AH$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AI4*(1+'CDS assumptions'!$D$3*AI$3)","v":5.7307799999999999E-2}]
[null,"Capacity",null,"MTonnes/year",null,{"$f":"'Base case'!F5","v":6.7500000000000004E-2},{"$f":"'Base case'!G5","v":6.7500000000000004E-2},{"$f":"'Base case'!H5","v":6.7500000000000004E-2},{"$f":"'Base case'!I5","v":6.7500000000000004E-2},{"$f":"'Base case'!J5","v":6.7500000000000004E-2},{"$f":"'Base case'!K5","v":6.7500000000000004E-2},{"$f":"'Base case'!L5","v":6.7500000000000004E-2},{"$f":"'Base case'!M5","v":6.7500000000000004E-2},{"$f":"'Base case'!N5","v":6.7500000000000004E-2},{"$f":"'Base case'!O5","v":6.7500000000000004E-2},{"$f":"'Base case'!P5","v":6.7500000000000004E-2},{"$f":"'Base case'!Q5","v":6.7500000000000004E-2},{"$f":"'Base case'!R5","v":6.7500000000000004E-2},{"$f":"'Base case'!S5","v":6.7500000000000004E-2},{"$f":"'Base case'!T5","v":6.7500000000000004E-2},{"$f":"'Base case'!U5","v":6.7500000000000004E-2},{"$f":"'Base case'!V5","v":6.7500000000000004E-2},{"$f":"'Base case'!W5","v":6.7500000000000004E-2},{"$f":"'Base case'!X5","v":6.7500000000000004E-2},{"$f":"'Base case'!Y5","v":6.7500000000000004E-2},{"$f":"'Base case'!Z5","v":6.7500000000000004E-2},{"$f":"'Base case'!AA5","v":6.7500000000000004E-2},{"$f":"'Base case'!AB5","v":6.7500000000000004E-2},{"$f":"'Base case'!AC5","v":6.7500000000000004E-2},{"$f":"'Base case'!AD5","v":6.7500000000000004E-2},{"$f":"'Base case'!AE5","v":6.7500000000000004E-2},{"$f":"'Base case'!AF5","v":6.7500000000000004E-2},{"$f":"'Base case'!AG5","v":6.7500000000000004E-2},{"$f":"'Base case'!AH5","v":6.7500000000000004E-2},{"$f":"'Base case'!AI5","v":6.7500000000000004E-2}]
[null,"Check",null,null,null,{"$f":"IF(AND(F2<'Cost assumptions'!$E$4,F4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(G2<'Cost assumptions'!$E$4,G4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(H2<'Cost assumptions'!$E$4,H4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(I2<'Cost assumptions'!$E$4,I4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(J2<'Cost assumptions'!$E$4,J4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(K2<'Cost assumptions'!$E$4,K4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(L2<'Cost assumptions'!$E$4,L4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(M2<'Cost assumptions'!$E$4,M4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(N2<'Cost assumptions'!$E$4,N4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(O2<'Cost assumptions'!$E$4,O4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(P2<'Cost assumptions'!$E$4,P4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Q2<'Cost assumptions'!$E$4,Q4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(R2<'Cost assumptions'!$E$4,R4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(S2<'Cost assumptions'!$E$4,S4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(T2<'Cost assumptions'!$E$4,T4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(U2<'Cost assumptions'!$E$4,U4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(V2<'Cost assumptions'!$E$4,V4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(W2<'Cost assumptions'!$E$4,W4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(X2<'Cost assumptions'!$E$4,X4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Y2<'Cost assumptions'!$E$4,Y4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Z2<'Cost assumptions'!$E$4,Z4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AA2<'Cost assumptions'!$E$4,AA4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AB2<'Cost assumptions'!$E$4,AB4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AC2<'Cost assumptions'!$E$4,AC4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AD2<'Cost assumptions'!$E$4,AD4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AE2<'Cost assumptions'!$E$4,AE4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AF2<'Cost assumptions'!$E$4,AF4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AG2<'Cost assumptions'!$E$4,AG4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AH2<'Cost assumptions'!$E$4,AH4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AI2<'Cost assumptions'!$E$4,AI4>0),\"Error\",\"Ok\")","v":"Ok"}]
[null,"Revenue items",null,"Unit"]
[null,null,"Gate fees - council","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$5*(1-F$3)+'CDS assumptions'!$I$4*F$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"G$4*('Revenue assumptions'!$D$5*(1-G$3)+'CDS assumptions'!$I$4*G$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"H$4*('Revenue assumptions'!$D$5*(1-H$3)+'CDS assumptions'!$I$4*H$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"I$4*('Revenue assumptions'!$D$5*(1-I$3)+'CDS assumptions'!$I$4*I$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"J$4*('Revenue assumptions'!$D$5*(1-J$3)+'CDS assumptions'!$I$4*J$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"K$4*('Revenue assumptions'!$D$5*(1-K$3)+'CDS assumptions'!$I$4*K$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"L$4*('Revenue assumptions'!$D$5*(1-L$3)+'CDS assumptions'!$I$4*L$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"M$4*('Revenue assumptions'!$D$5*(1-M$3)+'CDS assumptions'!$I$4*M$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"N$4*('Revenue assumptions'!$D$5*(1-N$3)+'CDS assumptions'!$I$4*N$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"O$4*('Revenue assumptions'!$D$5*(1-O$3)+'CDS assumptions'!$I$4*O$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"P$4*('Revenue assumptions'!$D$5*(1-P$3)+'CDS assumptions'!$I$4*P$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Q$4*('Revenue assumptions'!$D$5*(1-Q$3)+'CDS assumptions'!$I$4*Q$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"R$4*('Revenue assumptions'!$D$5*(1-R$3)+'CDS assumptions'!$I$4*R$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"S$4*('Revenue assumptions'!$D$5*(1-S$3)+'CDS assumptions'!$I$4*S$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"T$4*('Revenue assumptions'!$D$5*(1-T$3)+'CDS assumptions'!$I$4*T$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"U$4*('Revenue assumptions'!$D$5*(1-U$3)+'CDS assumptions'!$I$4*U$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"V$4*('Revenue assumptions'!$D$5*(1-V$3)+'CDS assumptions'!$I$4*V$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"W$4*('Revenue assumptions'!$D$5*(1-W$3)+'CDS assumptions'!$I$4*W$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"X$4*('Revenue assumptions'!$D$5*(1-X$3)+'CDS assumptions'!$I$4*X$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Y$4*('Revenue assumptions'!$D$5*(1-Y$3)+'CDS assumptions'!$I$4*Y$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Z$4*('Revenue assumptions'!$D$5*(1-Z$3)+'CDS assumptions'!$I$4*Z$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AA$4*('Revenue assumptions'!$D$5*(1-AA$3)+'CDS assumptions'!$I$4*AA$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AB$4*('Revenue assumptions'!$D$5*(1-AB$3)+'CDS assumptions'!$I$4*AB$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AC$4*('Revenue assumptions'!$D$5*(1-AC$3)+'CDS assumptions'!$I$4*AC$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AD$4*('Revenue assumptions'!$D$5*(1-AD$3)+'CDS assumptions'!$I$4*AD$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AE$4*('Revenue assumptions'!$D$5*(1-AE$3)+'CDS assumptions'!$I$4*AE$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AF$4*('Revenue assumptions'!$D$5*(1-AF$3)+'CDS assumptions'!$I$4*AF$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AG$4*('Revenue assumptions'!$D$5*(1-AG$3)+'CDS assumptions'!$I$4*AG$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AH$4*('Revenue assumptions'!$D$5*(1-AH$3)+'CDS assumptions'!$I$4*AH$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AI$4*('Revenue assumptions'!$D$5*(1-AI$3)+'CDS assumptions'!$I$4*AI$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001}]
[null,null,"Gate fees - commercial","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$6*(1-F$3)+'CDS assumptions'!$I$5*F$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"G$4*('Revenue assumptions'!$D$6*(1-G$3)+'CDS assumptions'!$I$5*G$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"H$4*('Revenue assumptions'!$D$6*(1-H$3)+'CDS assumptions'!$I$5*H$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"I$4*('Revenue assumptions'!$D$6*(1-I$3)+'CDS assumptions'!$I$5*I$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"J$4*('Revenue assumptions'!$D$6*(1-J$3)+'CDS assumptions'!$I$5*J$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"K$4*('Revenue assumptions'!$D$6*(1-K$3)+'CDS assumptions'!$I$5*K$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"L$4*('Revenue assumptions'!$D$6*(1-L$3)+'CDS assumptions'!$I$5*L$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"M$4*('Revenue assumptions'!$D$6*(1-M$3)+'CDS assumptions'!$I$5*M$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"N$4*('Revenue assumptions'!$D$6*(1-N$3)+'CDS assumptions'!$I$5*N$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"O$4*('Revenue assumptions'!$D$6*(1-O$3)+'CDS assumptions'!$I$5*O$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"P$4*('Revenue assumptions'!$D$6*(1-P$3)+'CDS assumptions'!$I$5*P$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"Q$4*('Revenue assumptions'!$D$6*(1-Q$3)+'CDS assumptions'!$I$5*Q$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"R$4*('Revenue assumptions'!$D$6*(1-R$3)+'CDS assumptions'!$I$5*R$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"S$4*('Revenue assumptions'!$D$6*(1-S$3)+'CDS assumptions'!$I$5*S$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"T$4*('Revenue assumptions'!$D$6*(1-T$3)+'CDS assumptions'!$I$5*T$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"U$4*('Revenue assumptions'!$D$6*(1-U$3)+'CDS assumptions'!$I$5*U$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"V$4*('Revenue assumptions'!$D$6*(1-V$3)+'CDS assumptions'!$I$5*V$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"W$4*('Revenue assumptions'!$D$6*(1-W$3)+'CDS assumptions'!$I$5*W$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"X$4*('Revenue assumptions'!$D$6*(1-X$3)+'CDS assumptions'!$I$5*X$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"Y$4*('Revenue assumptions'!$D$6*(1-Y$3)+'CDS assumptions'!$I$5*Y$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"Z$4*('Revenue assumptions'!$D$6*(1-Z$3)+'CDS assumptions'!$I$5*Z$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AA$4*('Revenue assumptions'!$D$6*(1-AA$3)+'CDS assumptions'!$I$5*AA$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AB$4*('Revenue assumptions'!$D$6*(1-AB$3)+'CDS assumptions'!$I$5*AB$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AC$4*('Revenue assumptions'!$D$6*(1-AC$3)+'CDS assumptions'!$I$5*AC$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AD$4*('Revenue assumptions'!$D$6*(1-AD$3)+'CDS assumptions'!$I$5*AD$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AE$4*('Revenue assumptions'!$D$6*(1-AE$3)+'CDS assumptions'!$I$5*AE$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AF$4*('Revenue assumptions'!$D$6*(1-AF$3)+'CDS assumptions'!$I$5*AF$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AG$4*('Revenue assumptions'!$D$6*(1-AG$3)+'CDS assumptions'!$I$5*AG$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AH$4*('Revenue assumptions'!$D$6*(1-AH$3)+'CDS assumptions'!$I$5*AH$3)*'Revenue assumptions'!$E$27","v":0},{"$f":"AI$4*('Revenue assumptions'!$D$6*(1-AI$3)+'CDS assumptions'!$I$5*AI$3)*'Revenue assumptions'!$E$27","v":0}]
[null,null,"Product sales - council"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F11*(1+F$3*'CDS assumptions'!$D7)*(1+F$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!G11*(1+G$3*'CDS assumptions'!$D7)*(1+G$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!H11*(1+H$3*'CDS assumptions'!$D7)*(1+H$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!I11*(1+I$3*'CDS assumptions'!$D7)*(1+I$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!J11*(1+J$3*'CDS assumptions'!$D7)*(1+J$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!K11*(1+K$3*'CDS assumptions'!$D7)*(1+K$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!L11*(1+L$3*'CDS assumptions'!$D7)*(1+L$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!M11*(1+M$3*'CDS assumptions'!$D7)*(1+M$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!N11*(1+N$3*'CDS assumptions'!$D7)*(1+N$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!O11*(1+O$3*'CDS assumptions'!$D7)*(1+O$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!P11*(1+P$3*'CDS assumptions'!$D7)*(1+P$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Q11*(1+Q$3*'CDS assumptions'!$D7)*(1+Q$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!R11*(1+R$3*'CDS assumptions'!$D7)*(1+R$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!S11*(1+S$3*'CDS assumptions'!$D7)*(1+S$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!T11*(1+T$3*'CDS assumptions'!$D7)*(1+T$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!U11*(1+U$3*'CDS assumptions'!$D7)*(1+U$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!V11*(1+V$3*'CDS assumptions'!$D7)*(1+V$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!W11*(1+W$3*'CDS assumptions'!$D7)*(1+W$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!X11*(1+X$3*'CDS assumptions'!$D7)*(1+X$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Y11*(1+Y$3*'CDS assumptions'!$D7)*(1+Y$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Z11*(1+Z$3*'CDS assumptions'!$D7)*(1+Z$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AA11*(1+AA$3*'CDS assumptions'!$D7)*(1+AA$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AB11*(1+AB$3*'CDS assumptions'!$D7)*(1+AB$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AC11*(1+AC$3*'CDS assumptions'!$D7)*(1+AC$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AD11*(1+AD$3*'CDS assumptions'!$D7)*(1+AD$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AE11*(1+AE$3*'CDS assumptions'!$D7)*(1+AE$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AF11*(1+AF$3*'CDS assumptions'!$D7)*(1+AF$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AG11*(1+AG$3*'CDS assumptions'!$D7)*(1+AG$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AH11*(1+AH$3*'CDS assumptions'!$D7)*(1+AH$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AI11*(1+AI$3*'CDS assumptions'!$D7)*(1+AI$3*'CDS assumptions'!$F7)","v":1.4219999999999999}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},"$m",null,{"$f":"'Base case'!F12*(1+F$3*'CDS assumptions'!$D8)*(1+F$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!G12*(1+G$3*'CDS assumptions'!$D8)*(1+G$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!H12*(1+H$3*'CDS assumptions'!$D8)*(1+H$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!I12*(1+I$3*'CDS assumptions'!$D8)*(1+I$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!J12*(1+J$3*'CDS assumptions'!$D8)*(1+J$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!K12*(1+K$3*'CDS assumptions'!$D8)*(1+K$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!L12*(1+L$3*'CDS assumptions'!$D8)*(1+L$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!M12*(1+M$3*'CDS assumptions'!$D8)*(1+M$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!N12*(1+N$3*'CDS assumptions'!$D8)*(1+N$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!O12*(1+O$3*'CDS assumptions'!$D8)*(1+O$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!P12*(1+P$3*'CDS assumptions'!$D8)*(1+P$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Q12*(1+Q$3*'CDS assumptions'!$D8)*(1+Q$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!R12*(1+R$3*'CDS assumptions'!$D8)*(1+R$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!S12*(1+S$3*'CDS assumptions'!$D8)*(1+S$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!T12*(1+T$3*'CDS assumptions'!$D8)*(1+T$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!U12*(1+U$3*'CDS assumptions'!$D8)*(1+U$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!V12*(1+V$3*'CDS assumptions'!$D8)*(1+V$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!W12*(1+W$3*'CDS assumptions'!$D8)*(1+W$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!X12*(1+X$3*'CDS assumptions'!$D8)*(1+X$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Y12*(1+Y$3*'CDS assumptions'!$D8)*(1+Y$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Z12*(1+Z$3*'CDS assumptions'!$D8)*(1+Z$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AA12*(1+AA$3*'CDS assumptions'!$D8)*(1+AA$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AB12*(1+AB$3*'CDS assumptions'!$D8)*(1+AB$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AC12*(1+AC$3*'CDS assumptions'!$D8)*(1+AC$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AD12*(1+AD$3*'CDS assumptions'!$D8)*(1+AD$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AE12*(1+AE$3*'CDS assumptions'!$D8)*(1+AE$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AF12*(1+AF$3*'CDS assumptions'!$D8)*(1+AF$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AG12*(1+AG$3*'CDS assumptions'!$D8)*(1+AG$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AH12*(1+AH$3*'CDS assumptions'!$D8)*(1+AH$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AI12*(1+AI$3*'CDS assumptions'!$D8)*(1+AI$3*'CDS assumptions'!$F8)","v":0.41327999999999998}]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},"$m",null,{"$f":"'Base case'!F13*(1+F$3*'CDS assumptions'!$D9)*(1+F$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!G13*(1+G$3*'CDS assumptions'!$D9)*(1+G$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!H13*(1+H$3*'CDS assumptions'!$D9)*(1+H$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!I13*(1+I$3*'CDS assumptions'!$D9)*(1+I$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!J13*(1+J$3*'CDS assumptions'!$D9)*(1+J$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!K13*(1+K$3*'CDS assumptions'!$D9)*(1+K$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!L13*(1+L$3*'CDS assumptions'!$D9)*(1+L$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!M13*(1+M$3*'CDS assumptions'!$D9)*(1+M$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!N13*(1+N$3*'CDS assumptions'!$D9)*(1+N$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!O13*(1+O$3*'CDS assumptions'!$D9)*(1+O$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!P13*(1+P$3*'CDS assumptions'!$D9)*(1+P$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Q13*(1+Q$3*'CDS assumptions'!$D9)*(1+Q$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!R13*(1+R$3*'CDS assumptions'!$D9)*(1+R$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!S13*(1+S$3*'CDS assumptions'!$D9)*(1+S$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!T13*(1+T$3*'CDS assumptions'!$D9)*(1+T$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!U13*(1+U$3*'CDS assumptions'!$D9)*(1+U$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!V13*(1+V$3*'CDS assumptions'!$D9)*(1+V$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!W13*(1+W$3*'CDS assumptions'!$D9)*(1+W$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!X13*(1+X$3*'CDS assumptions'!$D9)*(1+X$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Y13*(1+Y$3*'CDS assumptions'!$D9)*(1+Y$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Z13*(1+Z$3*'CDS assumptions'!$D9)*(1+Z$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AA13*(1+AA$3*'CDS assumptions'!$D9)*(1+AA$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AB13*(1+AB$3*'CDS assumptions'!$D9)*(1+AB$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AC13*(1+AC$3*'CDS assumptions'!$D9)*(1+AC$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AD13*(1+AD$3*'CDS assumptions'!$D9)*(1+AD$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AE13*(1+AE$3*'CDS assumptions'!$D9)*(1+AE$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AF13*(1+AF$3*'CDS assumptions'!$D9)*(1+AF$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AG13*(1+AG$3*'CDS assumptions'!$D9)*(1+AG$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AH13*(1+AH$3*'CDS assumptions'!$D9)*(1+AH$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AI13*(1+AI$3*'CDS assumptions'!$D9)*(1+AI$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},"$m",null,{"$f":"'Base case'!F14*(1+F$3*'CDS assumptions'!$D10)*(1+F$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!G14*(1+G$3*'CDS assumptions'!$D10)*(1+G$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!H14*(1+H$3*'CDS assumptions'!$D10)*(1+H$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!I14*(1+I$3*'CDS assumptions'!$D10)*(1+I$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!J14*(1+J$3*'CDS assumptions'!$D10)*(1+J$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!K14*(1+K$3*'CDS assumptions'!$D10)*(1+K$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!L14*(1+L$3*'CDS assumptions'!$D10)*(1+L$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!M14*(1+M$3*'CDS assumptions'!$D10)*(1+M$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!N14*(1+N$3*'CDS assumptions'!$D10)*(1+N$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!O14*(1+O$3*'CDS assumptions'!$D10)*(1+O$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!P14*(1+P$3*'CDS assumptions'!$D10)*(1+P$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Q14*(1+Q$3*'CDS assumptions'!$D10)*(1+Q$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!R14*(1+R$3*'CDS assumptions'!$D10)*(1+R$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!S14*(1+S$3*'CDS assumptions'!$D10)*(1+S$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!T14*(1+T$3*'CDS assumptions'!$D10)*(1+T$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!U14*(1+U$3*'CDS assumptions'!$D10)*(1+U$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!V14*(1+V$3*'CDS assumptions'!$D10)*(1+V$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!W14*(1+W$3*'CDS assumptions'!$D10)*(1+W$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!X14*(1+X$3*'CDS assumptions'!$D10)*(1+X$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Y14*(1+Y$3*'CDS assumptions'!$D10)*(1+Y$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Z14*(1+Z$3*'CDS assumptions'!$D10)*(1+Z$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AA14*(1+AA$3*'CDS assumptions'!$D10)*(1+AA$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AB14*(1+AB$3*'CDS assumptions'!$D10)*(1+AB$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AC14*(1+AC$3*'CDS assumptions'!$D10)*(1+AC$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AD14*(1+AD$3*'CDS assumptions'!$D10)*(1+AD$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AE14*(1+AE$3*'CDS assumptions'!$D10)*(1+AE$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AF14*(1+AF$3*'CDS assumptions'!$D10)*(1+AF$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AG14*(1+AG$3*'CDS assumptions'!$D10)*(1+AG$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AH14*(1+AH$3*'CDS assumptions'!$D10)*(1+AH$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AI14*(1+AI$3*'CDS assumptions'!$D10)*(1+AI$3*'CDS assumptions'!$F10)","v":-1.2492479999999999}]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},"$m",null,{"$f":"'Base case'!F15*(1+F$3*'CDS assumptions'!$D11)*(1+F$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!G15*(1+G$3*'CDS assumptions'!$D11)*(1+G$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!H15*(1+H$3*'CDS assumptions'!$D11)*(1+H$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!I15*(1+I$3*'CDS assumptions'!$D11)*(1+I$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!J15*(1+J$3*'CDS assumptions'!$D11)*(1+J$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!K15*(1+K$3*'CDS assumptions'!$D11)*(1+K$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!L15*(1+L$3*'CDS assumptions'!$D11)*(1+L$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!M15*(1+M$3*'CDS assumptions'!$D11)*(1+M$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!N15*(1+N$3*'CDS assumptions'!$D11)*(1+N$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!O15*(1+O$3*'CDS assumptions'!$D11)*(1+O$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!P15*(1+P$3*'CDS assumptions'!$D11)*(1+P$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Q15*(1+Q$3*'CDS assumptions'!$D11)*(1+Q$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!R15*(1+R$3*'CDS assumptions'!$D11)*(1+R$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!S15*(1+S$3*'CDS assumptions'!$D11)*(1+S$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!T15*(1+T$3*'CDS assumptions'!$D11)*(1+T$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!U15*(1+U$3*'CDS assumptions'!$D11)*(1+U$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!V15*(1+V$3*'CDS assumptions'!$D11)*(1+V$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!W15*(1+W$3*'CDS assumptions'!$D11)*(1+W$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!X15*(1+X$3*'CDS assumptions'!$D11)*(1+X$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Y15*(1+Y$3*'CDS assumptions'!$D11)*(1+Y$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Z15*(1+Z$3*'CDS assumptions'!$D11)*(1+Z$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AA15*(1+AA$3*'CDS assumptions'!$D11)*(1+AA$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AB15*(1+AB$3*'CDS assumptions'!$D11)*(1+AB$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AC15*(1+AC$3*'CDS assumptions'!$D11)*(1+AC$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AD15*(1+AD$3*'CDS assumptions'!$D11)*(1+AD$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AE15*(1+AE$3*'CDS assumptions'!$D11)*(1+AE$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AF15*(1+AF$3*'CDS assumptions'!$D11)*(1+AF$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AG15*(1+AG$3*'CDS assumptions'!$D11)*(1+AG$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AH15*(1+AH$3*'CDS assumptions'!$D11)*(1+AH$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AI15*(1+AI$3*'CDS assumptions'!$D11)*(1+AI$3*'CDS assumptions'!$F11)","v":0.6953999999999998}]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},"$m",null,{"$f":"'Base case'!F16*(1+F$3*'CDS assumptions'!$D12)*(1+F$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!G16*(1+G$3*'CDS assumptions'!$D12)*(1+G$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!H16*(1+H$3*'CDS assumptions'!$D12)*(1+H$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!I16*(1+I$3*'CDS assumptions'!$D12)*(1+I$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!J16*(1+J$3*'CDS assumptions'!$D12)*(1+J$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!K16*(1+K$3*'CDS assumptions'!$D12)*(1+K$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!L16*(1+L$3*'CDS assumptions'!$D12)*(1+L$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!M16*(1+M$3*'CDS assumptions'!$D12)*(1+M$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!N16*(1+N$3*'CDS assumptions'!$D12)*(1+N$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!O16*(1+O$3*'CDS assumptions'!$D12)*(1+O$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!P16*(1+P$3*'CDS assumptions'!$D12)*(1+P$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Q16*(1+Q$3*'CDS assumptions'!$D12)*(1+Q$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!R16*(1+R$3*'CDS assumptions'!$D12)*(1+R$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!S16*(1+S$3*'CDS assumptions'!$D12)*(1+S$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!T16*(1+T$3*'CDS assumptions'!$D12)*(1+T$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!U16*(1+U$3*'CDS assumptions'!$D12)*(1+U$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!V16*(1+V$3*'CDS assumptions'!$D12)*(1+V$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!W16*(1+W$3*'CDS assumptions'!$D12)*(1+W$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!X16*(1+X$3*'CDS assumptions'!$D12)*(1+X$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Y16*(1+Y$3*'CDS assumptions'!$D12)*(1+Y$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Z16*(1+Z$3*'CDS assumptions'!$D12)*(1+Z$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AA16*(1+AA$3*'CDS assumptions'!$D12)*(1+AA$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AB16*(1+AB$3*'CDS assumptions'!$D12)*(1+AB$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AC16*(1+AC$3*'CDS assumptions'!$D12)*(1+AC$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AD16*(1+AD$3*'CDS assumptions'!$D12)*(1+AD$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AE16*(1+AE$3*'CDS assumptions'!$D12)*(1+AE$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AF16*(1+AF$3*'CDS assumptions'!$D12)*(1+AF$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AG16*(1+AG$3*'CDS assumptions'!$D12)*(1+AG$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AH16*(1+AH$3*'CDS assumptions'!$D12)*(1+AH$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AI16*(1+AI$3*'CDS assumptions'!$D12)*(1+AI$3*'CDS assumptions'!$F12)","v":0}]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},"$m",null,{"$f":"'Base case'!F17*(1+F$3*'CDS assumptions'!$D13)*(1+F$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!G17*(1+G$3*'CDS assumptions'!$D13)*(1+G$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!H17*(1+H$3*'CDS assumptions'!$D13)*(1+H$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!I17*(1+I$3*'CDS assumptions'!$D13)*(1+I$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!J17*(1+J$3*'CDS assumptions'!$D13)*(1+J$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!K17*(1+K$3*'CDS assumptions'!$D13)*(1+K$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!L17*(1+L$3*'CDS assumptions'!$D13)*(1+L$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!M17*(1+M$3*'CDS assumptions'!$D13)*(1+M$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!N17*(1+N$3*'CDS assumptions'!$D13)*(1+N$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!O17*(1+O$3*'CDS assumptions'!$D13)*(1+O$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!P17*(1+P$3*'CDS assumptions'!$D13)*(1+P$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Q17*(1+Q$3*'CDS assumptions'!$D13)*(1+Q$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!R17*(1+R$3*'CDS assumptions'!$D13)*(1+R$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!S17*(1+S$3*'CDS assumptions'!$D13)*(1+S$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!T17*(1+T$3*'CDS assumptions'!$D13)*(1+T$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!U17*(1+U$3*'CDS assumptions'!$D13)*(1+U$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!V17*(1+V$3*'CDS assumptions'!$D13)*(1+V$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!W17*(1+W$3*'CDS assumptions'!$D13)*(1+W$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!X17*(1+X$3*'CDS assumptions'!$D13)*(1+X$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Y17*(1+Y$3*'CDS assumptions'!$D13)*(1+Y$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Z17*(1+Z$3*'CDS assumptions'!$D13)*(1+Z$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AA17*(1+AA$3*'CDS assumptions'!$D13)*(1+AA$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AB17*(1+AB$3*'CDS assumptions'!$D13)*(1+AB$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AC17*(1+AC$3*'CDS assumptions'!$D13)*(1+AC$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AD17*(1+AD$3*'CDS assumptions'!$D13)*(1+AD$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AE17*(1+AE$3*'CDS assumptions'!$D13)*(1+AE$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AF17*(1+AF$3*'CDS assumptions'!$D13)*(1+AF$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AG17*(1+AG$3*'CDS assumptions'!$D13)*(1+AG$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AH17*(1+AH$3*'CDS assumptions'!$D13)*(1+AH$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AI17*(1+AI$3*'CDS assumptions'!$D13)*(1+AI$3*'CDS assumptions'!$F13)","v":0}]
[null,null,{"$f":"Scenarios!H14","v":"   other"},"$m",null,{"$f":"'Base case'!F18*(1+F$3*'CDS assumptions'!$D14)*(1+F$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!G18*(1+G$3*'CDS assumptions'!$D14)*(1+G$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!H18*(1+H$3*'CDS assumptions'!$D14)*(1+H$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!I18*(1+I$3*'CDS assumptions'!$D14)*(1+I$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!J18*(1+J$3*'CDS assumptions'!$D14)*(1+J$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!K18*(1+K$3*'CDS assumptions'!$D14)*(1+K$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!L18*(1+L$3*'CDS assumptions'!$D14)*(1+L$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!M18*(1+M$3*'CDS assumptions'!$D14)*(1+M$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!N18*(1+N$3*'CDS assumptions'!$D14)*(1+N$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!O18*(1+O$3*'CDS assumptions'!$D14)*(1+O$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!P18*(1+P$3*'CDS assumptions'!$D14)*(1+P$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Q18*(1+Q$3*'CDS assumptions'!$D14)*(1+Q$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!R18*(1+R$3*'CDS assumptions'!$D14)*(1+R$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!S18*(1+S$3*'CDS assumptions'!$D14)*(1+S$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!T18*(1+T$3*'CDS assumptions'!$D14)*(1+T$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!U18*(1+U$3*'CDS assumptions'!$D14)*(1+U$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!V18*(1+V$3*'CDS assumptions'!$D14)*(1+V$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!W18*(1+W$3*'CDS assumptions'!$D14)*(1+W$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!X18*(1+X$3*'CDS assumptions'!$D14)*(1+X$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Y18*(1+Y$3*'CDS assumptions'!$D14)*(1+Y$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Z18*(1+Z$3*'CDS assumptions'!$D14)*(1+Z$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AA18*(1+AA$3*'CDS assumptions'!$D14)*(1+AA$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AB18*(1+AB$3*'CDS assumptions'!$D14)*(1+AB$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AC18*(1+AC$3*'CDS assumptions'!$D14)*(1+AC$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AD18*(1+AD$3*'CDS assumptions'!$D14)*(1+AD$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AE18*(1+AE$3*'CDS assumptions'!$D14)*(1+AE$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AF18*(1+AF$3*'CDS assumptions'!$D14)*(1+AF$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AG18*(1+AG$3*'CDS assumptions'!$D14)*(1+AG$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AH18*(1+AH$3*'CDS assumptions'!$D14)*(1+AH$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AI18*(1+AI$3*'CDS assumptions'!$D14)*(1+AI$3*'CDS assumptions'!$F14)","v":0}]
[null,null,"Product sales - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F20*(1+F$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!G20*(1+G$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!H20*(1+H$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!I20*(1+I$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!J20*(1+J$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!K20*(1+K$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!L20*(1+L$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!M20*(1+M$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!N20*(1+N$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!O20*(1+O$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!P20*(1+P$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Q20*(1+Q$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!R20*(1+R$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!S20*(1+S$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!T20*(1+T$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!U20*(1+U$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!V20*(1+V$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!W20*(1+W$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!X20*(1+X$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Y20*(1+Y$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Z20*(1+Z$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AA20*(1+AA$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AB20*(1+AB$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AC20*(1+AC$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AD20*(1+AD$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AE20*(1+AE$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AF20*(1+AF$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AG20*(1+AG$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AH20*(1+AH$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AI20*(1+AI$3*'CDS assumptions'!$F17)","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F21*(1+F$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!G21*(1+G$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!H21*(1+H$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!I21*(1+I$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!J21*(1+J$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!K21*(1+K$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!L21*(1+L$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!M21*(1+M$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!N21*(1+N$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!O21*(1+O$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!P21*(1+P$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Q21*(1+Q$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!R21*(1+R$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!S21*(1+S$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!T21*(1+T$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!U21*(1+U$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!V21*(1+V$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!W21*(1+W$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!X21*(1+X$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Y21*(1+Y$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Z21*(1+Z$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AA21*(1+AA$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AB21*(1+AB$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AC21*(1+AC$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AD21*(1+AD$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AE21*(1+AE$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AF21*(1+AF$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AG21*(1+AG$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AH21*(1+AH$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AI21*(1+AI$3*'CDS assumptions'!$F18)","v":0}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F22*(1+F$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!G22*(1+G$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!H22*(1+H$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!I22*(1+I$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!J22*(1+J$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!K22*(1+K$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!L22*(1+L$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!M22*(1+M$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!N22*(1+N$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!O22*(1+O$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!P22*(1+P$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Q22*(1+Q$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!R22*(1+R$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!S22*(1+S$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!T22*(1+T$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!U22*(1+U$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!V22*(1+V$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!W22*(1+W$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!X22*(1+X$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Y22*(1+Y$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Z22*(1+Z$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AA22*(1+AA$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AB22*(1+AB$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AC22*(1+AC$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AD22*(1+AD$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AE22*(1+AE$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AF22*(1+AF$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AG22*(1+AG$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AH22*(1+AH$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AI22*(1+AI$3*'CDS assumptions'!$F19)","v":0}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F23*(1+F$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!G23*(1+G$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!H23*(1+H$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!I23*(1+I$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!J23*(1+J$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!K23*(1+K$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!L23*(1+L$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!M23*(1+M$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!N23*(1+N$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!O23*(1+O$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!P23*(1+P$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Q23*(1+Q$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!R23*(1+R$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!S23*(1+S$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!T23*(1+T$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!U23*(1+U$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!V23*(1+V$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!W23*(1+W$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!X23*(1+X$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Y23*(1+Y$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Z23*(1+Z$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AA23*(1+AA$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AB23*(1+AB$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AC23*(1+AC$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AD23*(1+AD$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AE23*(1+AE$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AF23*(1+AF$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AG23*(1+AG$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AH23*(1+AH$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AI23*(1+AI$3*'CDS assumptions'!$F20)","v":0}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F24*(1+F$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!G24*(1+G$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!H24*(1+H$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!I24*(1+I$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!J24*(1+J$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!K24*(1+K$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!L24*(1+L$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!M24*(1+M$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!N24*(1+N$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!O24*(1+O$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!P24*(1+P$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Q24*(1+Q$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!R24*(1+R$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!S24*(1+S$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!T24*(1+T$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!U24*(1+U$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!V24*(1+V$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!W24*(1+W$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!X24*(1+X$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Y24*(1+Y$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Z24*(1+Z$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AA24*(1+AA$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AB24*(1+AB$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AC24*(1+AC$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AD24*(1+AD$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AE24*(1+AE$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AF24*(1+AF$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AG24*(1+AG$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AH24*(1+AH$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AI24*(1+AI$3*'CDS assumptions'!$F21)","v":0}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F25*(1+F$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!G25*(1+G$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!H25*(1+H$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!I25*(1+I$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!J25*(1+J$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!K25*(1+K$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!L25*(1+L$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!M25*(1+M$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!N25*(1+N$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!O25*(1+O$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!P25*(1+P$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Q25*(1+Q$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!R25*(1+R$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!S25*(1+S$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!T25*(1+T$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!U25*(1+U$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!V25*(1+V$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!W25*(1+W$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!X25*(1+X$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Y25*(1+Y$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Z25*(1+Z$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AA25*(1+AA$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AB25*(1+AB$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AC25*(1+AC$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AD25*(1+AD$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AE25*(1+AE$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AF25*(1+AF$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AG25*(1+AG$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AH25*(1+AH$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AI25*(1+AI$3*'CDS assumptions'!$F22)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F26*(1+F$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!G26*(1+G$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!H26*(1+H$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!I26*(1+I$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!J26*(1+J$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!K26*(1+K$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!L26*(1+L$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!M26*(1+M$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!N26*(1+N$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!O26*(1+O$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!P26*(1+P$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Q26*(1+Q$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!R26*(1+R$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!S26*(1+S$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!T26*(1+T$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!U26*(1+U$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!V26*(1+V$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!W26*(1+W$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!X26*(1+X$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Y26*(1+Y$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Z26*(1+Z$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AA26*(1+AA$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AB26*(1+AB$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AC26*(1+AC$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AD26*(1+AD$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AE26*(1+AE$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AF26*(1+AF$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AG26*(1+AG$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AH26*(1+AH$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AI26*(1+AI$3*'CDS assumptions'!$F23)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F27*(1+F$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!G27*(1+G$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!H27*(1+H$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!I27*(1+I$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!J27*(1+J$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!K27*(1+K$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!L27*(1+L$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!M27*(1+M$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!N27*(1+N$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!O27*(1+O$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!P27*(1+P$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Q27*(1+Q$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!R27*(1+R$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!S27*(1+S$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!T27*(1+T$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!U27*(1+U$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!V27*(1+V$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!W27*(1+W$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!X27*(1+X$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Y27*(1+Y$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Z27*(1+Z$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AA27*(1+AA$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AB27*(1+AB$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AC27*(1+AC$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AD27*(1+AD$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AE27*(1+AE$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AF27*(1+AF$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AG27*(1+AG$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AH27*(1+AH$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AI27*(1+AI$3*'CDS assumptions'!$F24)","v":0}]
[null,null,"CDS revenue - council"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*H$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*I$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*J$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*K$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*L$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*M$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*N$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*O$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*P$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Q$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*R$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*S$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*T$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*U$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*V$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*W$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*X$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Y$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Z$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AA$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AB$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AC$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AD$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AE$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AF$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AG$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AH$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AI$3*'Revenue assumptions'!$D$5","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*H$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*I$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*J$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*K$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*L$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*M$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*N$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*O$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*P$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Q$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*R$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*S$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*T$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*U$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*V$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*W$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*X$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Y$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Z$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AA$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AB$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AC$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AD$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AE$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AF$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AG$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AH$3*'Revenue assumptions'!$D$5","v":1.9151999999999998},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AI$3*'Revenue assumptions'!$D$5","v":1.9151999999999998}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*H$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*I$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*J$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*K$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*L$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*M$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*N$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*O$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*P$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Q$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*R$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*S$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*T$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*U$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*V$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*W$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*X$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Y$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Z$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AA$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AB$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AC$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AD$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AE$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AF$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AG$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AH$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AI$3*'Revenue assumptions'!$D$5","v":0}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*H$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*I$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*J$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*K$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*L$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*M$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*N$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*O$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*P$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Q$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*R$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*S$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*T$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*U$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*V$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*W$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*X$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Y$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Z$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AA$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AB$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AC$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AD$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AE$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AF$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AG$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AH$3*'Revenue assumptions'!$D$5","v":3.0825599999999995},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AI$3*'Revenue assumptions'!$D$5","v":3.0825599999999995}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*H$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*I$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*J$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*K$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*L$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*M$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*N$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*O$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*P$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Q$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*R$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*S$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*T$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*U$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*V$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*W$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*X$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Y$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Z$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AA$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AB$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AC$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AD$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AE$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AF$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AG$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AH$3*'Revenue assumptions'!$D$5","v":2.3180000000000001},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AI$3*'Revenue assumptions'!$D$5","v":2.3180000000000001}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*H$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*I$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*J$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*K$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*L$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*M$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*N$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*O$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*P$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Q$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*R$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*S$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*T$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*U$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*V$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*W$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*X$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Y$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Z$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AA$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AB$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AC$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AD$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AE$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AF$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AG$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AH$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AI$3*'Revenue assumptions'!$D$5","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*H$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*I$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*J$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*K$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*L$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*M$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*N$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*O$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*P$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Q$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*R$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*S$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*T$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*U$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*V$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*W$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*X$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Y$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Z$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AA$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AB$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AC$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AD$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AE$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AF$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AG$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AH$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AI$3*'Revenue assumptions'!$D$5","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*F$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*G$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*H$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*I$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*J$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*K$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*L$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*M$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*N$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*O$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*P$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Q$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*R$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*S$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*T$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*U$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*V$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*W$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*X$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Y$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Z$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AA$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AB$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AC$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AD$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AE$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AF$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AG$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AH$3*'Revenue assumptions'!$D$5","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AI$3*'Revenue assumptions'!$D$5","v":0}]
[null,null,"CDS revenue - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F8:F45)","v":0},{"$f":"SUM(G8:G45)","v":0},11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782,11.517782]
[]
[null,"Cost items"]
[null,null,"Capital costs","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*F5,0)","v":-5.0625},{"$f":"-IF(G2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*G5,0)","v":-5.0625},{"$f":"-IF(H2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*H5,0)","v":0},{"$f":"-IF(I2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*I5,0)","v":0},{"$f":"-IF(J2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*J5,0)","v":0},{"$f":"-IF(K2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*K5,0)","v":0},{"$f":"-IF(L2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*L5,0)","v":0},{"$f":"-IF(M2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*M5,0)","v":0},{"$f":"-IF(N2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*N5,0)","v":0},{"$f":"-IF(O2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*O5,0)","v":0},{"$f":"-IF(P2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*P5,0)","v":0},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Q5,0)","v":0},{"$f":"-IF(R2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*R5,0)","v":0},{"$f":"-IF(S2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*S5,0)","v":0},{"$f":"-IF(T2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*T5,0)","v":0},{"$f":"-IF(U2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*U5,0)","v":0},{"$f":"-IF(V2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*V5,0)","v":0},{"$f":"-IF(W2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*W5,0)","v":0},{"$f":"-IF(X2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*X5,0)","v":0},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Y5,0)","v":0},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Z5,0)","v":0},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AA5,0)","v":0},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AB5,0)","v":0},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AC5,0)","v":0},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AD5,0)","v":0},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AE5,0)","v":0},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AF5,0)","v":0},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AG5,0)","v":0},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AH5,0)","v":0},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AI5,0)","v":0}]
[null,null,"Operating costs"]
[null,null,"   fixed","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*F5)","v":0},{"$f":"-IF(G2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*G5)","v":0},{"$f":"-IF(H2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*H5)","v":-3},{"$f":"-IF(I2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*I5)","v":-3},{"$f":"-IF(J2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*J5)","v":-3},{"$f":"-IF(K2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*K5)","v":-3},{"$f":"-IF(L2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*L5)","v":-3},{"$f":"-IF(M2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*M5)","v":-3},{"$f":"-IF(N2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*N5)","v":-3},{"$f":"-IF(O2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*O5)","v":-3},{"$f":"-IF(P2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*P5)","v":-3},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Q5)","v":-3},{"$f":"-IF(R2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*R5)","v":-3},{"$f":"-IF(S2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*S5)","v":-3},{"$f":"-IF(T2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*T5)","v":-3},{"$f":"-IF(U2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*U5)","v":-3},{"$f":"-IF(V2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*V5)","v":-3},{"$f":"-IF(W2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*W5)","v":-3},{"$f":"-IF(X2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*X5)","v":-3},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Y5)","v":-3},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Z5)","v":-3},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AA5)","v":-3},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AB5)","v":-3},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AC5)","v":-3},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AD5)","v":-3},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AE5)","v":-3},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AF5)","v":-3},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AG5)","v":-3},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AH5)","v":-3},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AI5)","v":-3}]
[null,null,"   variable","$m",null,{"$f":"-F4*'Cost assumptions'!$E$12","v":0},{"$f":"-G4*'Cost assumptions'!$E$12","v":0},{"$f":"-H4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-I4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-J4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-K4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-L4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-M4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-N4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-O4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-P4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Q4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-R4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-S4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-T4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-U4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-V4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-W4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-X4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Y4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Z4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AA4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AB4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AC4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AD4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AE4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AF4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AG4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AH4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AI4*'Cost assumptions'!$E$12","v":-2.8653900000000001}]
[null,null,"Disposal costs","$m",null,{"$f":"'Base case'!F53*('Revenue assumptions'!$E$5*(1+F$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+F$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!G53*('Revenue assumptions'!$E$5*(1+G$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+G$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!H53*('Revenue assumptions'!$E$5*(1+H$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+H$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!I53*('Revenue assumptions'!$E$5*(1+I$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+I$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!J53*('Revenue assumptions'!$E$5*(1+J$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+J$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!K53*('Revenue assumptions'!$E$5*(1+K$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+K$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!L53*('Revenue assumptions'!$E$5*(1+L$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+L$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!M53*('Revenue assumptions'!$E$5*(1+M$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+M$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!N53*('Revenue assumptions'!$E$5*(1+N$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+N$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!O53*('Revenue assumptions'!$E$5*(1+O$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+O$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!P53*('Revenue assumptions'!$E$5*(1+P$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+P$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Q53*('Revenue assumptions'!$E$5*(1+Q$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Q$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!R53*('Revenue assumptions'!$E$5*(1+R$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+R$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!S53*('Revenue assumptions'!$E$5*(1+S$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+S$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!T53*('Revenue assumptions'!$E$5*(1+T$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+T$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!U53*('Revenue assumptions'!$E$5*(1+U$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+U$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!V53*('Revenue assumptions'!$E$5*(1+V$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+V$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!W53*('Revenue assumptions'!$E$5*(1+W$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+W$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!X53*('Revenue assumptions'!$E$5*(1+X$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+X$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Y53*('Revenue assumptions'!$E$5*(1+Y$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Y$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Z53*('Revenue assumptions'!$E$5*(1+Z$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Z$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AA53*('Revenue assumptions'!$E$5*(1+AA$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AA$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AB53*('Revenue assumptions'!$E$5*(1+AB$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AB$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AC53*('Revenue assumptions'!$E$5*(1+AC$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AC$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AD53*('Revenue assumptions'!$E$5*(1+AD$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AD$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AE53*('Revenue assumptions'!$E$5*(1+AE$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AE$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AF53*('Revenue assumptions'!$E$5*(1+AF$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AF$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AG53*('Revenue assumptions'!$E$5*(1+AG$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AG$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AH53*('Revenue assumptions'!$E$5*(1+AH$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AH$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AI53*('Revenue assumptions'!$E$5*(1+AI$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AI$3*'CDS assumptions'!$F25))","v":-1.1639999999999999}]
[null,null,"CDS costs - fixed","$m",null,{"$f":"-F$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-G$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-H$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-I$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-J$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-K$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-L$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-M$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-N$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-O$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-P$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Q$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-R$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-S$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-T$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-U$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-V$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-W$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-X$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Y$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Z$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AA$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AB$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AC$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AD$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AE$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AF$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AG$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AH$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AI$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001}]
[null,null,"CDS costs - variable council",null,null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0}]
[null,null,"CDS costs - variable commercial",null,null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0}]
[null,null,"Total costs","$m",null,{"$f":"SUM(F49:F56)","v":-5.0625},{"$f":"SUM(G49:G56)","v":-5.0625},-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998]
[]
[null,"Financial metrics"]
[null,null,"Net revenue","$m",null,{"$f":"IF(F2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F46+F57,0)","v":-5.0625},{"$f":"IF(G2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G46+G57,0)","v":-5.0625},{"$f":"IF(H2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H46+H57,0)","v":4.3513920000000006},{"$f":"IF(I2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I46+I57,0)","v":4.3513920000000006},{"$f":"IF(J2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J46+J57,0)","v":4.3513920000000006},{"$f":"IF(K2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K46+K57,0)","v":4.3513920000000006},{"$f":"IF(L2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L46+L57,0)","v":4.3513920000000006},{"$f":"IF(M2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M46+M57,0)","v":4.3513920000000006},{"$f":"IF(N2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N46+N57,0)","v":4.3513920000000006},{"$f":"IF(O2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O46+O57,0)","v":4.3513920000000006},{"$f":"IF(P2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P46+P57,0)","v":4.3513920000000006},{"$f":"IF(Q2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q46+Q57,0)","v":4.3513920000000006},{"$f":"IF(R2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R46+R57,0)","v":4.3513920000000006},{"$f":"IF(S2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S46+S57,0)","v":4.3513920000000006},{"$f":"IF(T2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T46+T57,0)","v":0},{"$f":"IF(U2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U46+U57,0)","v":0},{"$f":"IF(V2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V46+V57,0)","v":0},{"$f":"IF(W2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W46+W57,0)","v":0},{"$f":"IF(X2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X46+X57,0)","v":0},{"$f":"IF(Y2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y46+Y57,0)","v":0},{"$f":"IF(Z2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z46+Z57,0)","v":0},{"$f":"IF(AA2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA46+AA57,0)","v":0},{"$f":"IF(AB2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB46+AB57,0)","v":0},{"$f":"IF(AC2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC46+AC57,0)","v":0},{"$f":"IF(AD2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD46+AD57,0)","v":0},{"$f":"IF(AE2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE46+AE57,0)","v":0},{"$f":"IF(AF2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF46+AF57,0)","v":0},{"$f":"IF(AG2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG46+AG57,0)","v":0},{"$f":"IF(AH2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH46+AH57,0)","v":0},{"$f":"IF(AI2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI46+AI57,0)","v":0}]
[null,null,"Internal rate of return","Per cent",null,{"$f":"IRR(F60:AI60,7%)","v":0.35542626835861091}]
[null,null,"Net profit","$m, pv",null,{"$f":"NPV('Cost assumptions'!$E$5,'CDS case - no revenue share'!F60:AI60)","v":21.034471665092866}]
[null,null,"Operating margin (year 10)","Per cent",null,{"$f":"(O46+O57)/ABS(O57)","v":0.60719441727285295}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NPV summary",null,"$m, pv"]
[null,null,"Revenue "]
[null,null,"Gate fees",{"$f":"NPV('Cost assumptions'!$E$5,F74:AI74)","v":19.878499333830639},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F8+F9,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G8+G9,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H8+H9,0)","v":2.8653900000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I8+I9,0)","v":2.8653900000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J8+J9,0)","v":2.8653900000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K8+K9,0)","v":2.8653900000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L8+L9,0)","v":2.8653900000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M8+M9,0)","v":2.8653900000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N8+N9,0)","v":2.8653900000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O8+O9,0)","v":2.8653900000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P8+P9,0)","v":2.8653900000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q8+Q9,0)","v":2.8653900000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R8+R9,0)","v":2.8653900000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S8+S9,0)","v":2.8653900000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T8+T9,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U8+U9,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V8+V9,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W8+W9,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X8+X9,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y8+Y9,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z8+Z9,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA8+AA9,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB8+AB9,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC8+AC9,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD8+AD9,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE8+AE9,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF8+AF9,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG8+AG9,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH8+AH9,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI8+AI9,0)","v":0}]
[null,null,"Sale of outputs",{"$f":"NPV('Cost assumptions'!$E$5,F75:AI75)","v":9.2728174250544289},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F11:F27),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G11:G27),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H11:H27),0)","v":1.3366319999999998},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I11:I27),0)","v":1.3366319999999998},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J11:J27),0)","v":1.3366319999999998},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K11:K27),0)","v":1.3366319999999998},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L11:L27),0)","v":1.3366319999999998},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M11:M27),0)","v":1.3366319999999998},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N11:N27),0)","v":1.3366319999999998},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O11:O27),0)","v":1.3366319999999998},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P11:P27),0)","v":1.3366319999999998},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q11:Q27),0)","v":1.3366319999999998},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R11:R27),0)","v":1.3366319999999998},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S11:S27),0)","v":1.3366319999999998},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T11:T27),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U11:U27),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V11:V27),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W11:W27),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X11:X27),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y11:Y27),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z11:Z27),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA11:AA27),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB11:AB27),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC11:AC27),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD11:AD27),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE11:AE27),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF11:AF27),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG11:AG27),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH11:AH27),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI11:AI27),0)","v":0}]
[null,null,"CDS refunds",{"$f":"NPV('Cost assumptions'!$E$5,F76:AI76)","v":50.752717880101763},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F29:F45),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G29:G45),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H29:H45),0)","v":7.3157599999999992},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I29:I45),0)","v":7.3157599999999992},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J29:J45),0)","v":7.3157599999999992},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K29:K45),0)","v":7.3157599999999992},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L29:L45),0)","v":7.3157599999999992},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M29:M45),0)","v":7.3157599999999992},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N29:N45),0)","v":7.3157599999999992},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O29:O45),0)","v":7.3157599999999992},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P29:P45),0)","v":7.3157599999999992},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q29:Q45),0)","v":7.3157599999999992},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R29:R45),0)","v":7.3157599999999992},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S29:S45),0)","v":7.3157599999999992},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T29:T45),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U29:U45),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V29:V45),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W29:W45),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X29:X45),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y29:Y45),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z29:Z45),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA29:AA45),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB29:AB45),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC29:AC45),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD29:AD45),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE29:AE45),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF29:AF45),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG29:AG45),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH29:AH45),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI29:AI45),0)","v":0}]
[null,null,"Costs"]
[null,null,"Capital costs",{"$f":"NPV('Cost assumptions'!$E$5,F78:AI78)","v":-9.1530919730980873},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F49,0)","v":-5.0625},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G49,0)","v":-5.0625},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H49,0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I49,0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J49,0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K49,0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L49,0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M49,0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N49,0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O49,0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P49,0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q49,0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R49,0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S49,0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T49,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U49,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V49,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W49,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X49,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y49,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z49,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA49,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB49,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC49,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD49,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE49,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF49,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG49,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH49,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI49,0)","v":0}]
[null,null,"Operating costs",{"$f":"NPV('Cost assumptions'!$E$5,F79:AI79)","v":-40.690848787654339},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F51+F52,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G51+G52,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H51+H52,0)","v":-5.8653899999999997},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I51+I52,0)","v":-5.8653899999999997},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J51+J52,0)","v":-5.8653899999999997},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K51+K52,0)","v":-5.8653899999999997},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L51+L52,0)","v":-5.8653899999999997},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M51+M52,0)","v":-5.8653899999999997},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N51+N52,0)","v":-5.8653899999999997},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O51+O52,0)","v":-5.8653899999999997},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P51+P52,0)","v":-5.8653899999999997},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q51+Q52,0)","v":-5.8653899999999997},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R51+R52,0)","v":-5.8653899999999997},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S51+S52,0)","v":-5.8653899999999997},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T51+T52,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U51+U52,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V51+V52,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W51+W52,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X51+X52,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y51+Y52,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z51+Z52,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA51+AA52,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB51+AB52,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC51+AC52,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD51+AD52,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE51+AE52,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF51+AF52,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG51+AG52,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH51+AH52,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI51+AI52,0)","v":0}]
[null,null,"Disposal costs",{"$f":"NPV('Cost assumptions'!$E$5,F80:AI80)","v":-8.075191588083598},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F53,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G53,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H53,0)","v":-1.1639999999999999},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I53,0)","v":-1.1639999999999999},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J53,0)","v":-1.1639999999999999},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K53,0)","v":-1.1639999999999999},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L53,0)","v":-1.1639999999999999},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M53,0)","v":-1.1639999999999999},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N53,0)","v":-1.1639999999999999},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O53,0)","v":-1.1639999999999999},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P53,0)","v":-1.1639999999999999},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q53,0)","v":-1.1639999999999999},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R53,0)","v":-1.1639999999999999},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S53,0)","v":-1.1639999999999999},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T53,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U53,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V53,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W53,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X53,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y53,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z53,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA53,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB53,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC53,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD53,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE53,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF53,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG53,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH53,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI53,0)","v":0}]
[null,null,"CDS costs",{"$f":"NPV('Cost assumptions'!$E$5,F81:AI81)","v":-0.95043062505794917},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F54+F55+F56,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G54+G55+G56,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H54+H55+H56,0)","v":-0.13700000000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I54+I55+I56,0)","v":-0.13700000000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J54+J55+J56,0)","v":-0.13700000000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K54+K55+K56,0)","v":-0.13700000000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L54+L55+L56,0)","v":-0.13700000000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M54+M55+M56,0)","v":-0.13700000000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N54+N55+N56,0)","v":-0.13700000000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O54+O55+O56,0)","v":-0.13700000000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P54+P55+P56,0)","v":-0.13700000000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q54+Q55+Q56,0)","v":-0.13700000000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R54+R55+R56,0)","v":-0.13700000000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S54+S55+S56,0)","v":-0.13700000000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T54+T55+T56,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U54+U55+U56,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V54+V55+V56,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W54+W55+W56,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X54+X55+X56,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y54+Y55+Y56,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z54+Z55+Z56,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA54+AA55+AA56,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB54+AB55+AB56,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC54+AC55+AC56,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD54+AD55+AD56,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE54+AE55+AE56,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF54+AF55+AF56,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG54+AG55+AG56,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH54+AH55+AH56,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI54+AI55+AI56,0)","v":0}]
[null,null,"Check",null,null,{"$f":"SUM(F74:F81)-F60","v":0},{"$f":"SUM(G74:G81)-G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Comemrcial neutrality calculations"]
[]
[null,null,"Revenue"]
[null,null,"Gate fees","$m",null,{"$f":"SUM(F9)","v":0},{"$f":"SUM(G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Product sales","$m",null,{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS","$m",null,{"$f":"SUM(F38:F45)","v":0},{"$f":"SUM(G38:G45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,"Operating costs","$m",null,{"$f":"F52*((1-F$3)*'Revenue assumptions'!$D$6+F$3*'CDS assumptions'!$I$5)","v":0},{"$f":"G52*((1-G$3)*'Revenue assumptions'!$D$6+G$3*'CDS assumptions'!$I$5)","v":0},{"$f":"H52*((1-H$3)*'Revenue assumptions'!$D$6+H$3*'CDS assumptions'!$I$5)","v":0},{"$f":"I52*((1-I$3)*'Revenue assumptions'!$D$6+I$3*'CDS assumptions'!$I$5)","v":0},{"$f":"J52*((1-J$3)*'Revenue assumptions'!$D$6+J$3*'CDS assumptions'!$I$5)","v":0},{"$f":"K52*((1-K$3)*'Revenue assumptions'!$D$6+K$3*'CDS assumptions'!$I$5)","v":0},{"$f":"L52*((1-L$3)*'Revenue assumptions'!$D$6+L$3*'CDS assumptions'!$I$5)","v":0},{"$f":"M52*((1-M$3)*'Revenue assumptions'!$D$6+M$3*'CDS assumptions'!$I$5)","v":0},{"$f":"N52*((1-N$3)*'Revenue assumptions'!$D$6+N$3*'CDS assumptions'!$I$5)","v":0},{"$f":"O52*((1-O$3)*'Revenue assumptions'!$D$6+O$3*'CDS assumptions'!$I$5)","v":0},{"$f":"P52*((1-P$3)*'Revenue assumptions'!$D$6+P$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Q52*((1-Q$3)*'Revenue assumptions'!$D$6+Q$3*'CDS assumptions'!$I$5)","v":0},{"$f":"R52*((1-R$3)*'Revenue assumptions'!$D$6+R$3*'CDS assumptions'!$I$5)","v":0},{"$f":"S52*((1-S$3)*'Revenue assumptions'!$D$6+S$3*'CDS assumptions'!$I$5)","v":0},{"$f":"T52*((1-T$3)*'Revenue assumptions'!$D$6+T$3*'CDS assumptions'!$I$5)","v":0},{"$f":"U52*((1-U$3)*'Revenue assumptions'!$D$6+U$3*'CDS assumptions'!$I$5)","v":0},{"$f":"V52*((1-V$3)*'Revenue assumptions'!$D$6+V$3*'CDS assumptions'!$I$5)","v":0},{"$f":"W52*((1-W$3)*'Revenue assumptions'!$D$6+W$3*'CDS assumptions'!$I$5)","v":0},{"$f":"X52*((1-X$3)*'Revenue assumptions'!$D$6+X$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Y52*((1-Y$3)*'Revenue assumptions'!$D$6+Y$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Z52*((1-Z$3)*'Revenue assumptions'!$D$6+Z$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AA52*((1-AA$3)*'Revenue assumptions'!$D$6+AA$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AB52*((1-AB$3)*'Revenue assumptions'!$D$6+AB$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AC52*((1-AC$3)*'Revenue assumptions'!$D$6+AC$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AD52*((1-AD$3)*'Revenue assumptions'!$D$6+AD$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AE52*((1-AE$3)*'Revenue assumptions'!$D$6+AE$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AF52*((1-AF$3)*'Revenue assumptions'!$D$6+AF$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AG52*((1-AG$3)*'Revenue assumptions'!$D$6+AG$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AH52*((1-AH$3)*'Revenue assumptions'!$D$6+AH$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AI52*((1-AI$3)*'Revenue assumptions'!$D$6+AI$3*'CDS assumptions'!$I$5)","v":0}]
[null,null,"Disposal costs","$m",null,{"$f":"F53*((1-F$3)*'Revenue assumptions'!$E$6+F$3*'CDS assumptions'!$J$5)","v":0},{"$f":"G53*((1-G$3)*'Revenue assumptions'!$E$6+G$3*'CDS assumptions'!$J$5)","v":0},{"$f":"H53*((1-H$3)*'Revenue assumptions'!$E$6+H$3*'CDS assumptions'!$J$5)","v":0},{"$f":"I53*((1-I$3)*'Revenue assumptions'!$E$6+I$3*'CDS assumptions'!$J$5)","v":0},{"$f":"J53*((1-J$3)*'Revenue assumptions'!$E$6+J$3*'CDS assumptions'!$J$5)","v":0},{"$f":"K53*((1-K$3)*'Revenue assumptions'!$E$6+K$3*'CDS assumptions'!$J$5)","v":0},{"$f":"L53*((1-L$3)*'Revenue assumptions'!$E$6+L$3*'CDS assumptions'!$J$5)","v":0},{"$f":"M53*((1-M$3)*'Revenue assumptions'!$E$6+M$3*'CDS assumptions'!$J$5)","v":0},{"$f":"N53*((1-N$3)*'Revenue assumptions'!$E$6+N$3*'CDS assumptions'!$J$5)","v":0},{"$f":"O53*((1-O$3)*'Revenue assumptions'!$E$6+O$3*'CDS assumptions'!$J$5)","v":0},{"$f":"P53*((1-P$3)*'Revenue assumptions'!$E$6+P$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Q53*((1-Q$3)*'Revenue assumptions'!$E$6+Q$3*'CDS assumptions'!$J$5)","v":0},{"$f":"R53*((1-R$3)*'Revenue assumptions'!$E$6+R$3*'CDS assumptions'!$J$5)","v":0},{"$f":"S53*((1-S$3)*'Revenue assumptions'!$E$6+S$3*'CDS assumptions'!$J$5)","v":0},{"$f":"T53*((1-T$3)*'Revenue assumptions'!$E$6+T$3*'CDS assumptions'!$J$5)","v":0},{"$f":"U53*((1-U$3)*'Revenue assumptions'!$E$6+U$3*'CDS assumptions'!$J$5)","v":0},{"$f":"V53*((1-V$3)*'Revenue assumptions'!$E$6+V$3*'CDS assumptions'!$J$5)","v":0},{"$f":"W53*((1-W$3)*'Revenue assumptions'!$E$6+W$3*'CDS assumptions'!$J$5)","v":0},{"$f":"X53*((1-X$3)*'Revenue assumptions'!$E$6+X$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Y53*((1-Y$3)*'Revenue assumptions'!$E$6+Y$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Z53*((1-Z$3)*'Revenue assumptions'!$E$6+Z$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AA53*((1-AA$3)*'Revenue assumptions'!$E$6+AA$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AB53*((1-AB$3)*'Revenue assumptions'!$E$6+AB$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AC53*((1-AC$3)*'Revenue assumptions'!$E$6+AC$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AD53*((1-AD$3)*'Revenue assumptions'!$E$6+AD$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AE53*((1-AE$3)*'Revenue assumptions'!$E$6+AE$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AF53*((1-AF$3)*'Revenue assumptions'!$E$6+AF$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AG53*((1-AG$3)*'Revenue assumptions'!$E$6+AG$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AH53*((1-AH$3)*'Revenue assumptions'!$E$6+AH$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AI53*((1-AI$3)*'Revenue assumptions'!$E$6+AI$3*'CDS assumptions'!$J$5)","v":0}]
[null,null,"CDS variable costs","$m",null,{"$f":"F56","v":0},{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"$m, pv"]
[null,null,"Net operating profit (excl fixed operating costs)",{"$f":"NPV('Cost assumptions'!$E$5,F96:AI96)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F87:F94),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G87:G94),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H87:H94),0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I87:I94),0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J87:J94),0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K87:K94),0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L87:L94),0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M87:M94),0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N87:N94),0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O87:O94),0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P87:P94),0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q87:Q94),0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R87:R94),0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S87:S94),0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T87:T94),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U87:U94),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V87:V94),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W87:W94),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X87:X94),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y87:Y94),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z87:Z94),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA87:AA94),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB87:AB94),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC87:AC94),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD87:AD94),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE87:AE94),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF87:AF94),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG87:AG94),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH87:AH94),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI87:AI94),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"No revenue share",{"$f":"D107","v":"No revenue share"},"Year for look-up",{"$f":"INDEX(F2:AI2,1,MATCH(1,F3:AI3,0))","v":3}]
[null,null,null,"% change","$m"]
[]
[null,null,"Revenue",{"$f":"INDEX($F$46:$AI$46,1,$G$107)/INDEX('Base case'!$F$46:$AI$46,1,$G$107)-1","v":1.682546580957704},{"$f":"INDEX($F$46:$AI$46,1,$G$107)","v":11.517782}]
[null,null,"Operating costs (all)",{"$f":"INDEX($F$57:$AI$57,1,$G$107)/INDEX('Base case'!$F$57:$AI$57,1,$G$107)-1","v":3.3361250697927503E-4},{"$f":"INDEX($F$57:$AI$57,1,$G$107)","v":-7.1663899999999998}]
[null,null,"Operating profit",{"$f":"INDEX($F$60:$AI$60,1,$G$107)/INDEX('Base case'!$F$60:$AI$60,1,$G$107)-1","v":-2.5159531772575257},{"$f":"INDEX($F$60:$AI$60,1,$G$107)","v":4.3513920000000006}]
[]
[]
[]
[]
[null,null,"CDS revenue per input tonne",null,null,{"$f":"SUM(F29:F36)/(F4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G29:G36)/(G4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H29:H36)/(H4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(I29:I36)/(I4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(J29:J36)/(J4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(K29:K36)/(K4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(L29:L36)/(L4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(M29:M36)/(M4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(N29:N36)/(N4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(O29:O36)/(O4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(P29:P36)/(P4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(Q29:Q36)/(Q4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(R29:R36)/(R4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(S29:S36)/(S4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(T29:T36)/(T4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(U29:U36)/(U4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(V29:V36)/(V4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(W29:W36)/(W4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(X29:X36)/(X4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(Y29:Y36)/(Y4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(Z29:Z36)/(Z4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AA29:AA36)/(AA4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AB29:AB36)/(AB4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AC29:AC36)/(AC4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AD29:AD36)/(AD4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AE29:AE36)/(AE4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AF29:AF36)/(AF4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AG29:AG36)/(AG4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AH29:AH36)/(AH4*'CDS assumptions'!$I$4)","v":127.65731715403487},{"$f":"SUM(AI29:AI36)/(AI4*'CDS assumptions'!$I$4)","v":127.65731715403487}]
[]
[]
[null,null,"Product sales at unchanged prices"]
[null,null,{"$f":"C10","v":"Product sales - council"}]
[null,null,{"$f":"C11","v":"   paper and cardboard"},{"$f":"D11","v":"$m"},null,{"$f":"'Base case'!F11*(1+F$3*'CDS assumptions'!$D7)","v":0},{"$f":"'Base case'!G11*(1+G$3*'CDS assumptions'!$D7)","v":0},{"$f":"'Base case'!H11*(1+H$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!I11*(1+I$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!J11*(1+J$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!K11*(1+K$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!L11*(1+L$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!M11*(1+M$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!N11*(1+N$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!O11*(1+O$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!P11*(1+P$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Q11*(1+Q$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!R11*(1+R$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!S11*(1+S$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!T11*(1+T$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!U11*(1+U$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!V11*(1+V$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!W11*(1+W$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!X11*(1+X$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Y11*(1+Y$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Z11*(1+Z$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AA11*(1+AA$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AB11*(1+AB$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AC11*(1+AC$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AD11*(1+AD$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AE11*(1+AE$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AF11*(1+AF$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AG11*(1+AG$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AH11*(1+AH$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AI11*(1+AI$3*'CDS assumptions'!$D7)","v":1.4219999999999999}]
[null,null,{"$f":"C12","v":"   aluminium"},"$m",null,{"$f":"'Base case'!F12*(1+F$3*'CDS assumptions'!$D8)","v":0},{"$f":"'Base case'!G12*(1+G$3*'CDS assumptions'!$D8)","v":0},{"$f":"'Base case'!H12*(1+H$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!I12*(1+I$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!J12*(1+J$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!K12*(1+K$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!L12*(1+L$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!M12*(1+M$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!N12*(1+N$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!O12*(1+O$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!P12*(1+P$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Q12*(1+Q$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!R12*(1+R$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!S12*(1+S$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!T12*(1+T$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!U12*(1+U$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!V12*(1+V$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!W12*(1+W$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!X12*(1+X$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Y12*(1+Y$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Z12*(1+Z$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AA12*(1+AA$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AB12*(1+AB$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AC12*(1+AC$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AD12*(1+AD$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AE12*(1+AE$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AF12*(1+AF$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AG12*(1+AG$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AH12*(1+AH$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AI12*(1+AI$3*'CDS assumptions'!$D8)","v":0.41327999999999998}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F13*(1+F$3*'CDS assumptions'!$D9)","v":0},{"$f":"'Base case'!G13*(1+G$3*'CDS assumptions'!$D9)","v":0},{"$f":"'Base case'!H13*(1+H$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!I13*(1+I$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!J13*(1+J$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!K13*(1+K$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!L13*(1+L$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!M13*(1+M$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!N13*(1+N$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!O13*(1+O$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!P13*(1+P$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Q13*(1+Q$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!R13*(1+R$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!S13*(1+S$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!T13*(1+T$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!U13*(1+U$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!V13*(1+V$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!W13*(1+W$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!X13*(1+X$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Y13*(1+Y$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Z13*(1+Z$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AA13*(1+AA$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AB13*(1+AB$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AC13*(1+AC$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AD13*(1+AD$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AE13*(1+AE$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AF13*(1+AF$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AG13*(1+AG$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AH13*(1+AH$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AI13*(1+AI$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F14*(1+F$3*'CDS assumptions'!$D10)","v":0},{"$f":"'Base case'!G14*(1+G$3*'CDS assumptions'!$D10)","v":0},{"$f":"'Base case'!H14*(1+H$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!I14*(1+I$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!J14*(1+J$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!K14*(1+K$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!L14*(1+L$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!M14*(1+M$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!N14*(1+N$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!O14*(1+O$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!P14*(1+P$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Q14*(1+Q$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!R14*(1+R$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!S14*(1+S$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!T14*(1+T$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!U14*(1+U$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!V14*(1+V$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!W14*(1+W$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!X14*(1+X$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Y14*(1+Y$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Z14*(1+Z$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AA14*(1+AA$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AB14*(1+AB$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AC14*(1+AC$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AD14*(1+AD$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AE14*(1+AE$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AF14*(1+AF$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AG14*(1+AG$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AH14*(1+AH$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AI14*(1+AI$3*'CDS assumptions'!$D10)","v":-1.2492479999999999}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F15*(1+F$3*'CDS assumptions'!$D11)","v":0},{"$f":"'Base case'!G15*(1+G$3*'CDS assumptions'!$D11)","v":0},{"$f":"'Base case'!H15*(1+H$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!I15*(1+I$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!J15*(1+J$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!K15*(1+K$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!L15*(1+L$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!M15*(1+M$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!N15*(1+N$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!O15*(1+O$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!P15*(1+P$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Q15*(1+Q$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!R15*(1+R$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!S15*(1+S$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!T15*(1+T$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!U15*(1+U$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!V15*(1+V$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!W15*(1+W$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!X15*(1+X$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Y15*(1+Y$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Z15*(1+Z$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AA15*(1+AA$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AB15*(1+AB$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AC15*(1+AC$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AD15*(1+AD$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AE15*(1+AE$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AF15*(1+AF$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AG15*(1+AG$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AH15*(1+AH$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AI15*(1+AI$3*'CDS assumptions'!$D11)","v":0.6953999999999998}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F16*(1+F$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!G16*(1+G$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!H16*(1+H$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!I16*(1+I$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!J16*(1+J$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!K16*(1+K$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!L16*(1+L$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!M16*(1+M$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!N16*(1+N$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!O16*(1+O$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!P16*(1+P$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Q16*(1+Q$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!R16*(1+R$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!S16*(1+S$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!T16*(1+T$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!U16*(1+U$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!V16*(1+V$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!W16*(1+W$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!X16*(1+X$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Y16*(1+Y$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Z16*(1+Z$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AA16*(1+AA$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AB16*(1+AB$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AC16*(1+AC$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AD16*(1+AD$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AE16*(1+AE$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AF16*(1+AF$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AG16*(1+AG$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AH16*(1+AH$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AI16*(1+AI$3*'CDS assumptions'!$D12)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F17*(1+F$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!G17*(1+G$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!H17*(1+H$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!I17*(1+I$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!J17*(1+J$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!K17*(1+K$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!L17*(1+L$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!M17*(1+M$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!N17*(1+N$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!O17*(1+O$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!P17*(1+P$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Q17*(1+Q$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!R17*(1+R$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!S17*(1+S$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!T17*(1+T$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!U17*(1+U$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!V17*(1+V$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!W17*(1+W$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!X17*(1+X$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Y17*(1+Y$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Z17*(1+Z$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AA17*(1+AA$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AB17*(1+AB$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AC17*(1+AC$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AD17*(1+AD$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AE17*(1+AE$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AF17*(1+AF$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AG17*(1+AG$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AH17*(1+AH$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AI17*(1+AI$3*'CDS assumptions'!$D13)","v":0}]
[null,null,{"$f":"C18","v":"   other"},{"$f":"D18","v":"$m"},null,{"$f":"'Base case'!F18*(1+F$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!G18*(1+G$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!H18*(1+H$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!I18*(1+I$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!J18*(1+J$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!K18*(1+K$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!L18*(1+L$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!M18*(1+M$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!N18*(1+N$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!O18*(1+O$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!P18*(1+P$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Q18*(1+Q$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!R18*(1+R$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!S18*(1+S$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!T18*(1+T$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!U18*(1+U$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!V18*(1+V$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!W18*(1+W$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!X18*(1+X$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Y18*(1+Y$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Z18*(1+Z$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AA18*(1+AA$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AB18*(1+AB$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AC18*(1+AC$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AD18*(1+AD$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AE18*(1+AE$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AF18*(1+AF$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AG18*(1+AG$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AH18*(1+AH$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AI18*(1+AI$3*'CDS assumptions'!$D14)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Components of claims for CDS revenue",null,"$m"]
[null,null,"1. Direct CDS administration and compliance costs",null,{"$f":"H54+H55+H56","v":-0.13700000000000001}]
[null,null,"2. Volume changes for kerbside"]
[null,null,"   Change in gate fees",null,{"$f":"H8-'Base case'!H8","v":-0.1346099999999999}]
[null,null,"   Change in material revenues at current prices",null,{"$f":"SUM(H122:H129)-SUM('Base case'!H11:H18)","v":4.3032000000000181E-2}]
[null,null,"   Change in operating costs",null,{"$f":"H52-'Base case'!H52","v":0.1346099999999999}]
[null,null,"   Change in disposal costs",null,{"$f":"H53-'Base case'!H53","v":0}]
[null,null,"3. Changes in market prices",null,{"$f":"SUM(H11:H18)-SUM(H122:H129)","v":0}]
[null,null,"Total CDS-related costs",null,{"$f":"SUM(E136:E142)","v":-9.3967999999999829E-2}]
[null,null,"CDS revenue (council and commercial)",null,{"$f":"SUM('CDS case - no revenue share'!H29:H36)","v":7.3157599999999992}]

{"sheet":"CDS case - revenue share","index":9,"n_rows":144,"n_cols":64,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
[null,"Revenue share for MRF",null,1.2844598510612783E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference to base case"]
[null,"Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"F2","v":1},{"$f":"G2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"CDS applied",null,null,null,{"$f":"IF(F2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(G2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(H2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(I2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(J2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(K2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(L2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(M2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(N2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(O2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(P2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Q2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(R2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(S2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(T2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(U2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(V2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(W2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(X2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Y2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Z2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AA2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AB2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AC2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AD2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AE2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AF2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AG2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AH2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AI2<'CDS assumptions'!$C$63,0,1)","v":1}]
[null,"Tonnes input",null,"MTonnes/year",null,{"$f":"'Base case'!F4*(1+'CDS assumptions'!$D$3*F$3)","v":0},{"$f":"'Base case'!G4*(1+'CDS assumptions'!$D$3*G$3)","v":0},{"$f":"'Base case'!H4*(1+'CDS assumptions'!$D$3*H$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!I4*(1+'CDS assumptions'!$D$3*I$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!J4*(1+'CDS assumptions'!$D$3*J$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!K4*(1+'CDS assumptions'!$D$3*K$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!L4*(1+'CDS assumptions'!$D$3*L$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!M4*(1+'CDS assumptions'!$D$3*M$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!N4*(1+'CDS assumptions'!$D$3*N$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!O4*(1+'CDS assumptions'!$D$3*O$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!P4*(1+'CDS assumptions'!$D$3*P$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Q4*(1+'CDS assumptions'!$D$3*Q$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!R4*(1+'CDS assumptions'!$D$3*R$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!S4*(1+'CDS assumptions'!$D$3*S$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!T4*(1+'CDS assumptions'!$D$3*T$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!U4*(1+'CDS assumptions'!$D$3*U$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!V4*(1+'CDS assumptions'!$D$3*V$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!W4*(1+'CDS assumptions'!$D$3*W$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!X4*(1+'CDS assumptions'!$D$3*X$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Y4*(1+'CDS assumptions'!$D$3*Y$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Z4*(1+'CDS assumptions'!$D$3*Z$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AA4*(1+'CDS assumptions'!$D$3*AA$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AB4*(1+'CDS assumptions'!$D$3*AB$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AC4*(1+'CDS assumptions'!$D$3*AC$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AD4*(1+'CDS assumptions'!$D$3*AD$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AE4*(1+'CDS assumptions'!$D$3*AE$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AF4*(1+'CDS assumptions'!$D$3*AF$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AG4*(1+'CDS assumptions'!$D$3*AG$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AH4*(1+'CDS assumptions'!$D$3*AH$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AI4*(1+'CDS assumptions'!$D$3*AI$3)","v":5.7307799999999999E-2},null,null,{"$f":"F4-'Base case'!F4","v":0},{"$f":"G4-'Base case'!G4","v":0},{"$f":"H4-'Base case'!H4","v":-2.6921999999999988E-3},{"$f":"I4-'Base case'!I4","v":-2.6921999999999988E-3},{"$f":"J4-'Base case'!J4","v":-2.6921999999999988E-3},{"$f":"K4-'Base case'!K4","v":-2.6921999999999988E-3},{"$f":"L4-'Base case'!L4","v":-2.6921999999999988E-3},{"$f":"M4-'Base case'!M4","v":-2.6921999999999988E-3},{"$f":"N4-'Base case'!N4","v":-2.6921999999999988E-3},{"$f":"O4-'Base case'!O4","v":-2.6921999999999988E-3},{"$f":"P4-'Base case'!P4","v":-2.6921999999999988E-3},{"$f":"Q4-'Base case'!Q4","v":-2.6921999999999988E-3},{"$f":"R4-'Base case'!R4","v":-2.6921999999999988E-3},{"$f":"S4-'Base case'!S4","v":-2.6921999999999988E-3},{"$f":"T4-'Base case'!T4","v":-2.6921999999999988E-3},{"$f":"U4-'Base case'!U4","v":-2.6921999999999988E-3},{"$f":"V4-'Base case'!V4","v":-2.6921999999999988E-3},{"$f":"W4-'Base case'!W4","v":-2.6921999999999988E-3},{"$f":"X4-'Base case'!X4","v":-2.6921999999999988E-3},{"$f":"Y4-'Base case'!Y4","v":-2.6921999999999988E-3},{"$f":"Z4-'Base case'!Z4","v":-2.6921999999999988E-3},{"$f":"AA4-'Base case'!AA4","v":-2.6921999999999988E-3},{"$f":"AB4-'Base case'!AB4","v":-2.6921999999999988E-3},{"$f":"AC4-'Base case'!AC4","v":-2.6921999999999988E-3},{"$f":"AD4-'Base case'!AD4","v":-2.6921999999999988E-3},{"$f":"AE4-'Base case'!AE4","v":-2.6921999999999988E-3},{"$f":"AF4-'Base case'!AF4","v":-2.6921999999999988E-3}]
[null,"Capacity",null,"MTonnes/year",null,{"$f":"'Base case'!F5","v":6.7500000000000004E-2},{"$f":"'Base case'!G5","v":6.7500000000000004E-2},{"$f":"'Base case'!H5","v":6.7500000000000004E-2},{"$f":"'Base case'!I5","v":6.7500000000000004E-2},{"$f":"'Base case'!J5","v":6.7500000000000004E-2},{"$f":"'Base case'!K5","v":6.7500000000000004E-2},{"$f":"'Base case'!L5","v":6.7500000000000004E-2},{"$f":"'Base case'!M5","v":6.7500000000000004E-2},{"$f":"'Base case'!N5","v":6.7500000000000004E-2},{"$f":"'Base case'!O5","v":6.7500000000000004E-2},{"$f":"'Base case'!P5","v":6.7500000000000004E-2},{"$f":"'Base case'!Q5","v":6.7500000000000004E-2},{"$f":"'Base case'!R5","v":6.7500000000000004E-2},{"$f":"'Base case'!S5","v":6.7500000000000004E-2},{"$f":"'Base case'!T5","v":6.7500000000000004E-2},{"$f":"'Base case'!U5","v":6.7500000000000004E-2},{"$f":"'Base case'!V5","v":6.7500000000000004E-2},{"$f":"'Base case'!W5","v":6.7500000000000004E-2},{"$f":"'Base case'!X5","v":6.7500000000000004E-2},{"$f":"'Base case'!Y5","v":6.7500000000000004E-2},{"$f":"'Base case'!Z5","v":6.7500000000000004E-2},{"$f":"'Base case'!AA5","v":6.7500000000000004E-2},{"$f":"'Base case'!AB5","v":6.7500000000000004E-2},{"$f":"'Base case'!AC5","v":6.7500000000000004E-2},{"$f":"'Base case'!AD5","v":6.7500000000000004E-2},{"$f":"'Base case'!AE5","v":6.7500000000000004E-2},{"$f":"'Base case'!AF5","v":6.7500000000000004E-2},{"$f":"'Base case'!AG5","v":6.7500000000000004E-2},{"$f":"'Base case'!AH5","v":6.7500000000000004E-2},{"$f":"'Base case'!AI5","v":6.7500000000000004E-2},null,null,{"$f":"F5-'Base case'!F5","v":0},{"$f":"G5-'Base case'!G5","v":0},{"$f":"H5-'Base case'!H5","v":0},{"$f":"I5-'Base case'!I5","v":0},{"$f":"J5-'Base case'!J5","v":0},{"$f":"K5-'Base case'!K5","v":0},{"$f":"L5-'Base case'!L5","v":0},{"$f":"M5-'Base case'!M5","v":0},{"$f":"N5-'Base case'!N5","v":0},{"$f":"O5-'Base case'!O5","v":0},{"$f":"P5-'Base case'!P5","v":0},{"$f":"Q5-'Base case'!Q5","v":0},{"$f":"R5-'Base case'!R5","v":0},{"$f":"S5-'Base case'!S5","v":0},{"$f":"T5-'Base case'!T5","v":0},{"$f":"U5-'Base case'!U5","v":0},{"$f":"V5-'Base case'!V5","v":0},{"$f":"W5-'Base case'!W5","v":0},{"$f":"X5-'Base case'!X5","v":0},{"$f":"Y5-'Base case'!Y5","v":0},{"$f":"Z5-'Base case'!Z5","v":0},{"$f":"AA5-'Base case'!AA5","v":0},{"$f":"AB5-'Base case'!AB5","v":0},{"$f":"AC5-'Base case'!AC5","v":0},{"$f":"AD5-'Base case'!AD5","v":0},{"$f":"AE5-'Base case'!AE5","v":0},{"$f":"AF5-'Base case'!AF5","v":0}]
[null,"Check",null,null,null,{"$f":"IF(AND(F2<'Cost assumptions'!$E$4,F4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(G2<'Cost assumptions'!$E$4,G4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(H2<'Cost assumptions'!$E$4,H4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(I2<'Cost assumptions'!$E$4,I4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(J2<'Cost assumptions'!$E$4,J4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(K2<'Cost assumptions'!$E$4,K4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(L2<'Cost assumptions'!$E$4,L4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(M2<'Cost assumptions'!$E$4,M4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(N2<'Cost assumptions'!$E$4,N4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(O2<'Cost assumptions'!$E$4,O4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(P2<'Cost assumptions'!$E$4,P4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Q2<'Cost assumptions'!$E$4,Q4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(R2<'Cost assumptions'!$E$4,R4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(S2<'Cost assumptions'!$E$4,S4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(T2<'Cost assumptions'!$E$4,T4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(U2<'Cost assumptions'!$E$4,U4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(V2<'Cost assumptions'!$E$4,V4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(W2<'Cost assumptions'!$E$4,W4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(X2<'Cost assumptions'!$E$4,X4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Y2<'Cost assumptions'!$E$4,Y4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Z2<'Cost assumptions'!$E$4,Z4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AA2<'Cost assumptions'!$E$4,AA4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AB2<'Cost assumptions'!$E$4,AB4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AC2<'Cost assumptions'!$E$4,AC4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AD2<'Cost assumptions'!$E$4,AD4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AE2<'Cost assumptions'!$E$4,AE4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AF2<'Cost assumptions'!$E$4,AF4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AG2<'Cost assumptions'!$E$4,AG4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AH2<'Cost assumptions'!$E$4,AH4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AI2<'Cost assumptions'!$E$4,AI4>0),\"Error\",\"Ok\")","v":"Ok"}]
[null,"Revenue items",null,"Unit"]
[null,null,"Gate fees - council","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$5*(1-F$3)+'CDS assumptions'!$I$4*F$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"G$4*('Revenue assumptions'!$D$5*(1-G$3)+'CDS assumptions'!$I$4*G$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"H$4*('Revenue assumptions'!$D$5*(1-H$3)+'CDS assumptions'!$I$4*H$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"I$4*('Revenue assumptions'!$D$5*(1-I$3)+'CDS assumptions'!$I$4*I$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"J$4*('Revenue assumptions'!$D$5*(1-J$3)+'CDS assumptions'!$I$4*J$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"K$4*('Revenue assumptions'!$D$5*(1-K$3)+'CDS assumptions'!$I$4*K$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"L$4*('Revenue assumptions'!$D$5*(1-L$3)+'CDS assumptions'!$I$4*L$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"M$4*('Revenue assumptions'!$D$5*(1-M$3)+'CDS assumptions'!$I$4*M$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"N$4*('Revenue assumptions'!$D$5*(1-N$3)+'CDS assumptions'!$I$4*N$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"O$4*('Revenue assumptions'!$D$5*(1-O$3)+'CDS assumptions'!$I$4*O$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"P$4*('Revenue assumptions'!$D$5*(1-P$3)+'CDS assumptions'!$I$4*P$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Q$4*('Revenue assumptions'!$D$5*(1-Q$3)+'CDS assumptions'!$I$4*Q$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"R$4*('Revenue assumptions'!$D$5*(1-R$3)+'CDS assumptions'!$I$4*R$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"S$4*('Revenue assumptions'!$D$5*(1-S$3)+'CDS assumptions'!$I$4*S$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"T$4*('Revenue assumptions'!$D$5*(1-T$3)+'CDS assumptions'!$I$4*T$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"U$4*('Revenue assumptions'!$D$5*(1-U$3)+'CDS assumptions'!$I$4*U$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"V$4*('Revenue assumptions'!$D$5*(1-V$3)+'CDS assumptions'!$I$4*V$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"W$4*('Revenue assumptions'!$D$5*(1-W$3)+'CDS assumptions'!$I$4*W$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"X$4*('Revenue assumptions'!$D$5*(1-X$3)+'CDS assumptions'!$I$4*X$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Y$4*('Revenue assumptions'!$D$5*(1-Y$3)+'CDS assumptions'!$I$4*Y$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Z$4*('Revenue assumptions'!$D$5*(1-Z$3)+'CDS assumptions'!$I$4*Z$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AA$4*('Revenue assumptions'!$D$5*(1-AA$3)+'CDS assumptions'!$I$4*AA$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AB$4*('Revenue assumptions'!$D$5*(1-AB$3)+'CDS assumptions'!$I$4*AB$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AC$4*('Revenue assumptions'!$D$5*(1-AC$3)+'CDS assumptions'!$I$4*AC$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AD$4*('Revenue assumptions'!$D$5*(1-AD$3)+'CDS assumptions'!$I$4*AD$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AE$4*('Revenue assumptions'!$D$5*(1-AE$3)+'CDS assumptions'!$I$4*AE$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AF$4*('Revenue assumptions'!$D$5*(1-AF$3)+'CDS assumptions'!$I$4*AF$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AG$4*('Revenue assumptions'!$D$5*(1-AG$3)+'CDS assumptions'!$I$4*AG$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AH$4*('Revenue assumptions'!$D$5*(1-AH$3)+'CDS assumptions'!$I$4*AH$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AI$4*('Revenue assumptions'!$D$5*(1-AI$3)+'CDS assumptions'!$I$4*AI$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},null,null,{"$f":"F8-'Base case'!F8","v":0},{"$f":"G8-'Base case'!G8","v":0},{"$f":"H8-'Base case'!H8","v":-0.1346099999999999},{"$f":"I8-'Base case'!I8","v":-0.1346099999999999},{"$f":"J8-'Base case'!J8","v":-0.1346099999999999},{"$f":"K8-'Base case'!K8","v":-0.1346099999999999},{"$f":"L8-'Base case'!L8","v":-0.1346099999999999},{"$f":"M8-'Base case'!M8","v":-0.1346099999999999},{"$f":"N8-'Base case'!N8","v":-0.1346099999999999},{"$f":"O8-'Base case'!O8","v":-0.1346099999999999},{"$f":"P8-'Base case'!P8","v":-0.1346099999999999},{"$f":"Q8-'Base case'!Q8","v":-0.1346099999999999},{"$f":"R8-'Base case'!R8","v":-0.1346099999999999},{"$f":"S8-'Base case'!S8","v":-0.1346099999999999},{"$f":"T8-'Base case'!T8","v":-0.1346099999999999},{"$f":"U8-'Base case'!U8","v":-0.1346099999999999},{"$f":"V8-'Base case'!V8","v":-0.1346099999999999},{"$f":"W8-'Base case'!W8","v":-0.1346099999999999},{"$f":"X8-'Base case'!X8","v":-0.1346099999999999},{"$f":"Y8-'Base case'!Y8","v":-0.1346099999999999},{"$f":"Z8-'Base case'!Z8","v":-0.1346099999999999},{"$f":"AA8-'Base case'!AA8","v":-0.1346099999999999},{"$f":"AB8-'Base case'!AB8","v":-0.1346099999999999},{"$f":"AC8-'Base case'!AC8","v":-0.1346099999999999},{"$f":"AD8-'Base case'!AD8","v":-0.1346099999999999},{"$f":"AE8-'Base case'!AE8","v":-0.1346099999999999},{"$f":"AF8-'Base case'!AF8","v":-0.1346099999999999}]
[null,null,"Gate fees - commercial","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$6*(1-F$3)+'CDS assumptions'!$I$5*F$3)*'Revenue assumptions'!$E$27+F103","v":0},{"$f":"G$4*('Revenue assumptions'!$D$6*(1-G$3)+'CDS assumptions'!$I$5*G$3)*'Revenue assumptions'!$E$27+G103","v":0},{"$f":"H$4*('Revenue assumptions'!$D$6*(1-H$3)+'CDS assumptions'!$I$5*H$3)*'Revenue assumptions'!$E$27+H103","v":0},{"$f":"I$4*('Revenue assumptions'!$D$6*(1-I$3)+'CDS assumptions'!$I$5*I$3)*'Revenue assumptions'!$E$27+I103","v":0},{"$f":"J$4*('Revenue assumptions'!$D$6*(1-J$3)+'CDS assumptions'!$I$5*J$3)*'Revenue assumptions'!$E$27+J103","v":0},{"$f":"K$4*('Revenue assumptions'!$D$6*(1-K$3)+'CDS assumptions'!$I$5*K$3)*'Revenue assumptions'!$E$27+K103","v":0},{"$f":"L$4*('Revenue assumptions'!$D$6*(1-L$3)+'CDS assumptions'!$I$5*L$3)*'Revenue assumptions'!$E$27+L103","v":0},{"$f":"M$4*('Revenue assumptions'!$D$6*(1-M$3)+'CDS assumptions'!$I$5*M$3)*'Revenue assumptions'!$E$27+M103","v":0},{"$f":"N$4*('Revenue assumptions'!$D$6*(1-N$3)+'CDS assumptions'!$I$5*N$3)*'Revenue assumptions'!$E$27+N103","v":0},{"$f":"O$4*('Revenue assumptions'!$D$6*(1-O$3)+'CDS assumptions'!$I$5*O$3)*'Revenue assumptions'!$E$27+O103","v":0},{"$f":"P$4*('Revenue assumptions'!$D$6*(1-P$3)+'CDS assumptions'!$I$5*P$3)*'Revenue assumptions'!$E$27+P103","v":0},{"$f":"Q$4*('Revenue assumptions'!$D$6*(1-Q$3)+'CDS assumptions'!$I$5*Q$3)*'Revenue assumptions'!$E$27+Q103","v":0},{"$f":"R$4*('Revenue assumptions'!$D$6*(1-R$3)+'CDS assumptions'!$I$5*R$3)*'Revenue assumptions'!$E$27+R103","v":0},{"$f":"S$4*('Revenue assumptions'!$D$6*(1-S$3)+'CDS assumptions'!$I$5*S$3)*'Revenue assumptions'!$E$27+S103","v":0},{"$f":"T$4*('Revenue assumptions'!$D$6*(1-T$3)+'CDS assumptions'!$I$5*T$3)*'Revenue assumptions'!$E$27+T103","v":0},{"$f":"U$4*('Revenue assumptions'!$D$6*(1-U$3)+'CDS assumptions'!$I$5*U$3)*'Revenue assumptions'!$E$27+U103","v":0},{"$f":"V$4*('Revenue assumptions'!$D$6*(1-V$3)+'CDS assumptions'!$I$5*V$3)*'Revenue assumptions'!$E$27+V103","v":0},{"$f":"W$4*('Revenue assumptions'!$D$6*(1-W$3)+'CDS assumptions'!$I$5*W$3)*'Revenue assumptions'!$E$27+W103","v":0},{"$f":"X$4*('Revenue assumptions'!$D$6*(1-X$3)+'CDS assumptions'!$I$5*X$3)*'Revenue assumptions'!$E$27+X103","v":0},{"$f":"Y$4*('Revenue assumptions'!$D$6*(1-Y$3)+'CDS assumptions'!$I$5*Y$3)*'Revenue assumptions'!$E$27+Y103","v":0},{"$f":"Z$4*('Revenue assumptions'!$D$6*(1-Z$3)+'CDS assumptions'!$I$5*Z$3)*'Revenue assumptions'!$E$27+Z103","v":0},{"$f":"AA$4*('Revenue assumptions'!$D$6*(1-AA$3)+'CDS assumptions'!$I$5*AA$3)*'Revenue assumptions'!$E$27+AA103","v":0},{"$f":"AB$4*('Revenue assumptions'!$D$6*(1-AB$3)+'CDS assumptions'!$I$5*AB$3)*'Revenue assumptions'!$E$27+AB103","v":0},{"$f":"AC$4*('Revenue assumptions'!$D$6*(1-AC$3)+'CDS assumptions'!$I$5*AC$3)*'Revenue assumptions'!$E$27+AC103","v":0},{"$f":"AD$4*('Revenue assumptions'!$D$6*(1-AD$3)+'CDS assumptions'!$I$5*AD$3)*'Revenue assumptions'!$E$27+AD103","v":0},{"$f":"AE$4*('Revenue assumptions'!$D$6*(1-AE$3)+'CDS assumptions'!$I$5*AE$3)*'Revenue assumptions'!$E$27+AE103","v":0},{"$f":"AF$4*('Revenue assumptions'!$D$6*(1-AF$3)+'CDS assumptions'!$I$5*AF$3)*'Revenue assumptions'!$E$27+AF103","v":0},{"$f":"AG$4*('Revenue assumptions'!$D$6*(1-AG$3)+'CDS assumptions'!$I$5*AG$3)*'Revenue assumptions'!$E$27+AG103","v":0},{"$f":"AH$4*('Revenue assumptions'!$D$6*(1-AH$3)+'CDS assumptions'!$I$5*AH$3)*'Revenue assumptions'!$E$27+AH103","v":0},{"$f":"AI$4*('Revenue assumptions'!$D$6*(1-AI$3)+'CDS assumptions'!$I$5*AI$3)*'Revenue assumptions'!$E$27+AI103","v":0},null,null,{"$f":"F9-'Base case'!F9","v":0},{"$f":"G9-'Base case'!G9","v":0},{"$f":"H9-'Base case'!H9","v":0},{"$f":"I9-'Base case'!I9","v":0},{"$f":"J9-'Base case'!J9","v":0},{"$f":"K9-'Base case'!K9","v":0},{"$f":"L9-'Base case'!L9","v":0},{"$f":"M9-'Base case'!M9","v":0},{"$f":"N9-'Base case'!N9","v":0},{"$f":"O9-'Base case'!O9","v":0},{"$f":"P9-'Base case'!P9","v":0},{"$f":"Q9-'Base case'!Q9","v":0},{"$f":"R9-'Base case'!R9","v":0},{"$f":"S9-'Base case'!S9","v":0},{"$f":"T9-'Base case'!T9","v":0},{"$f":"U9-'Base case'!U9","v":0},{"$f":"V9-'Base case'!V9","v":0},{"$f":"W9-'Base case'!W9","v":0},{"$f":"X9-'Base case'!X9","v":0},{"$f":"Y9-'Base case'!Y9","v":0},{"$f":"Z9-'Base case'!Z9","v":0},{"$f":"AA9-'Base case'!AA9","v":0},{"$f":"AB9-'Base case'!AB9","v":0},{"$f":"AC9-'Base case'!AC9","v":0},{"$f":"AD9-'Base case'!AD9","v":0},{"$f":"AE9-'Base case'!AE9","v":0},{"$f":"AF9-'Base case'!AF9","v":0}]
[null,null,"Product sales - council"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F11*(1+F$3*'CDS assumptions'!$D7)*(1+F$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!G11*(1+G$3*'CDS assumptions'!$D7)*(1+G$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!H11*(1+H$3*'CDS assumptions'!$D7)*(1+H$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!I11*(1+I$3*'CDS assumptions'!$D7)*(1+I$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!J11*(1+J$3*'CDS assumptions'!$D7)*(1+J$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!K11*(1+K$3*'CDS assumptions'!$D7)*(1+K$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!L11*(1+L$3*'CDS assumptions'!$D7)*(1+L$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!M11*(1+M$3*'CDS assumptions'!$D7)*(1+M$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!N11*(1+N$3*'CDS assumptions'!$D7)*(1+N$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!O11*(1+O$3*'CDS assumptions'!$D7)*(1+O$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!P11*(1+P$3*'CDS assumptions'!$D7)*(1+P$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Q11*(1+Q$3*'CDS assumptions'!$D7)*(1+Q$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!R11*(1+R$3*'CDS assumptions'!$D7)*(1+R$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!S11*(1+S$3*'CDS assumptions'!$D7)*(1+S$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!T11*(1+T$3*'CDS assumptions'!$D7)*(1+T$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!U11*(1+U$3*'CDS assumptions'!$D7)*(1+U$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!V11*(1+V$3*'CDS assumptions'!$D7)*(1+V$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!W11*(1+W$3*'CDS assumptions'!$D7)*(1+W$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!X11*(1+X$3*'CDS assumptions'!$D7)*(1+X$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Y11*(1+Y$3*'CDS assumptions'!$D7)*(1+Y$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Z11*(1+Z$3*'CDS assumptions'!$D7)*(1+Z$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AA11*(1+AA$3*'CDS assumptions'!$D7)*(1+AA$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AB11*(1+AB$3*'CDS assumptions'!$D7)*(1+AB$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AC11*(1+AC$3*'CDS assumptions'!$D7)*(1+AC$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AD11*(1+AD$3*'CDS assumptions'!$D7)*(1+AD$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AE11*(1+AE$3*'CDS assumptions'!$D7)*(1+AE$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AF11*(1+AF$3*'CDS assumptions'!$D7)*(1+AF$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AG11*(1+AG$3*'CDS assumptions'!$D7)*(1+AG$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AH11*(1+AH$3*'CDS assumptions'!$D7)*(1+AH$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AI11*(1+AI$3*'CDS assumptions'!$D7)*(1+AI$3*'CDS assumptions'!$F7)","v":1.4219999999999999},null,null,{"$f":"F11-'Base case'!F11","v":0},{"$f":"G11-'Base case'!G11","v":0},{"$f":"H11-'Base case'!H11","v":0},{"$f":"I11-'Base case'!I11","v":0},{"$f":"J11-'Base case'!J11","v":0},{"$f":"K11-'Base case'!K11","v":0},{"$f":"L11-'Base case'!L11","v":0},{"$f":"M11-'Base case'!M11","v":0},{"$f":"N11-'Base case'!N11","v":0},{"$f":"O11-'Base case'!O11","v":0},{"$f":"P11-'Base case'!P11","v":0},{"$f":"Q11-'Base case'!Q11","v":0},{"$f":"R11-'Base case'!R11","v":0},{"$f":"S11-'Base case'!S11","v":0},{"$f":"T11-'Base case'!T11","v":0},{"$f":"U11-'Base case'!U11","v":0},{"$f":"V11-'Base case'!V11","v":0},{"$f":"W11-'Base case'!W11","v":0},{"$f":"X11-'Base case'!X11","v":0},{"$f":"Y11-'Base case'!Y11","v":0},{"$f":"Z11-'Base case'!Z11","v":0},{"$f":"AA11-'Base case'!AA11","v":0},{"$f":"AB11-'Base case'!AB11","v":0},{"$f":"AC11-'Base case'!AC11","v":0},{"$f":"AD11-'Base case'!AD11","v":0},{"$f":"AE11-'Base case'!AE11","v":0},{"$f":"AF11-'Base case'!AF11","v":0}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},"$m",null,{"$f":"'Base case'!F12*(1+F$3*'CDS assumptions'!$D8)*(1+F$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!G12*(1+G$3*'CDS assumptions'!$D8)*(1+G$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!H12*(1+H$3*'CDS assumptions'!$D8)*(1+H$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!I12*(1+I$3*'CDS assumptions'!$D8)*(1+I$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!J12*(1+J$3*'CDS assumptions'!$D8)*(1+J$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!K12*(1+K$3*'CDS assumptions'!$D8)*(1+K$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!L12*(1+L$3*'CDS assumptions'!$D8)*(1+L$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!M12*(1+M$3*'CDS assumptions'!$D8)*(1+M$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!N12*(1+N$3*'CDS assumptions'!$D8)*(1+N$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!O12*(1+O$3*'CDS assumptions'!$D8)*(1+O$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!P12*(1+P$3*'CDS assumptions'!$D8)*(1+P$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Q12*(1+Q$3*'CDS assumptions'!$D8)*(1+Q$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!R12*(1+R$3*'CDS assumptions'!$D8)*(1+R$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!S12*(1+S$3*'CDS assumptions'!$D8)*(1+S$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!T12*(1+T$3*'CDS assumptions'!$D8)*(1+T$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!U12*(1+U$3*'CDS assumptions'!$D8)*(1+U$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!V12*(1+V$3*'CDS assumptions'!$D8)*(1+V$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!W12*(1+W$3*'CDS assumptions'!$D8)*(1+W$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!X12*(1+X$3*'CDS assumptions'!$D8)*(1+X$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Y12*(1+Y$3*'CDS assumptions'!$D8)*(1+Y$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Z12*(1+Z$3*'CDS assumptions'!$D8)*(1+Z$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AA12*(1+AA$3*'CDS assumptions'!$D8)*(1+AA$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AB12*(1+AB$3*'CDS assumptions'!$D8)*(1+AB$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AC12*(1+AC$3*'CDS assumptions'!$D8)*(1+AC$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AD12*(1+AD$3*'CDS assumptions'!$D8)*(1+AD$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AE12*(1+AE$3*'CDS assumptions'!$D8)*(1+AE$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AF12*(1+AF$3*'CDS assumptions'!$D8)*(1+AF$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AG12*(1+AG$3*'CDS assumptions'!$D8)*(1+AG$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AH12*(1+AH$3*'CDS assumptions'!$D8)*(1+AH$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AI12*(1+AI$3*'CDS assumptions'!$D8)*(1+AI$3*'CDS assumptions'!$F8)","v":0.41327999999999998},null,null,{"$f":"F12-'Base case'!F12","v":0},{"$f":"G12-'Base case'!G12","v":0},{"$f":"H12-'Base case'!H12","v":-9.0720000000000023E-2},{"$f":"I12-'Base case'!I12","v":-9.0720000000000023E-2},{"$f":"J12-'Base case'!J12","v":-9.0720000000000023E-2},{"$f":"K12-'Base case'!K12","v":-9.0720000000000023E-2},{"$f":"L12-'Base case'!L12","v":-9.0720000000000023E-2},{"$f":"M12-'Base case'!M12","v":-9.0720000000000023E-2},{"$f":"N12-'Base case'!N12","v":-9.0720000000000023E-2},{"$f":"O12-'Base case'!O12","v":-9.0720000000000023E-2},{"$f":"P12-'Base case'!P12","v":-9.0720000000000023E-2},{"$f":"Q12-'Base case'!Q12","v":-9.0720000000000023E-2},{"$f":"R12-'Base case'!R12","v":-9.0720000000000023E-2},{"$f":"S12-'Base case'!S12","v":-9.0720000000000023E-2},{"$f":"T12-'Base case'!T12","v":-9.0720000000000023E-2},{"$f":"U12-'Base case'!U12","v":-9.0720000000000023E-2},{"$f":"V12-'Base case'!V12","v":-9.0720000000000023E-2},{"$f":"W12-'Base case'!W12","v":-9.0720000000000023E-2},{"$f":"X12-'Base case'!X12","v":-9.0720000000000023E-2},{"$f":"Y12-'Base case'!Y12","v":-9.0720000000000023E-2},{"$f":"Z12-'Base case'!Z12","v":-9.0720000000000023E-2},{"$f":"AA12-'Base case'!AA12","v":-9.0720000000000023E-2},{"$f":"AB12-'Base case'!AB12","v":-9.0720000000000023E-2},{"$f":"AC12-'Base case'!AC12","v":-9.0720000000000023E-2},{"$f":"AD12-'Base case'!AD12","v":-9.0720000000000023E-2},{"$f":"AE12-'Base case'!AE12","v":-9.0720000000000023E-2},{"$f":"AF12-'Base case'!AF12","v":-9.0720000000000023E-2}]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},"$m",null,{"$f":"'Base case'!F13*(1+F$3*'CDS assumptions'!$D9)*(1+F$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!G13*(1+G$3*'CDS assumptions'!$D9)*(1+G$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!H13*(1+H$3*'CDS assumptions'!$D9)*(1+H$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!I13*(1+I$3*'CDS assumptions'!$D9)*(1+I$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!J13*(1+J$3*'CDS assumptions'!$D9)*(1+J$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!K13*(1+K$3*'CDS assumptions'!$D9)*(1+K$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!L13*(1+L$3*'CDS assumptions'!$D9)*(1+L$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!M13*(1+M$3*'CDS assumptions'!$D9)*(1+M$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!N13*(1+N$3*'CDS assumptions'!$D9)*(1+N$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!O13*(1+O$3*'CDS assumptions'!$D9)*(1+O$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!P13*(1+P$3*'CDS assumptions'!$D9)*(1+P$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Q13*(1+Q$3*'CDS assumptions'!$D9)*(1+Q$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!R13*(1+R$3*'CDS assumptions'!$D9)*(1+R$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!S13*(1+S$3*'CDS assumptions'!$D9)*(1+S$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!T13*(1+T$3*'CDS assumptions'!$D9)*(1+T$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!U13*(1+U$3*'CDS assumptions'!$D9)*(1+U$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!V13*(1+V$3*'CDS assumptions'!$D9)*(1+V$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!W13*(1+W$3*'CDS assumptions'!$D9)*(1+W$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!X13*(1+X$3*'CDS assumptions'!$D9)*(1+X$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Y13*(1+Y$3*'CDS assumptions'!$D9)*(1+Y$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Z13*(1+Z$3*'CDS assumptions'!$D9)*(1+Z$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AA13*(1+AA$3*'CDS assumptions'!$D9)*(1+AA$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AB13*(1+AB$3*'CDS assumptions'!$D9)*(1+AB$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AC13*(1+AC$3*'CDS assumptions'!$D9)*(1+AC$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AD13*(1+AD$3*'CDS assumptions'!$D9)*(1+AD$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AE13*(1+AE$3*'CDS assumptions'!$D9)*(1+AE$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AF13*(1+AF$3*'CDS assumptions'!$D9)*(1+AF$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AG13*(1+AG$3*'CDS assumptions'!$D9)*(1+AG$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AH13*(1+AH$3*'CDS assumptions'!$D9)*(1+AH$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AI13*(1+AI$3*'CDS assumptions'!$D9)*(1+AI$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},null,null,{"$f":"F13-'Base case'!F13","v":0},{"$f":"G13-'Base case'!G13","v":0},{"$f":"H13-'Base case'!H13","v":0},{"$f":"I13-'Base case'!I13","v":0},{"$f":"J13-'Base case'!J13","v":0},{"$f":"K13-'Base case'!K13","v":0},{"$f":"L13-'Base case'!L13","v":0},{"$f":"M13-'Base case'!M13","v":0},{"$f":"N13-'Base case'!N13","v":0},{"$f":"O13-'Base case'!O13","v":0},{"$f":"P13-'Base case'!P13","v":0},{"$f":"Q13-'Base case'!Q13","v":0},{"$f":"R13-'Base case'!R13","v":0},{"$f":"S13-'Base case'!S13","v":0},{"$f":"T13-'Base case'!T13","v":0},{"$f":"U13-'Base case'!U13","v":0},{"$f":"V13-'Base case'!V13","v":0},{"$f":"W13-'Base case'!W13","v":0},{"$f":"X13-'Base case'!X13","v":0},{"$f":"Y13-'Base case'!Y13","v":0},{"$f":"Z13-'Base case'!Z13","v":0},{"$f":"AA13-'Base case'!AA13","v":0},{"$f":"AB13-'Base case'!AB13","v":0},{"$f":"AC13-'Base case'!AC13","v":0},{"$f":"AD13-'Base case'!AD13","v":0},{"$f":"AE13-'Base case'!AE13","v":0},{"$f":"AF13-'Base case'!AF13","v":0}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},"$m",null,{"$f":"'Base case'!F14*(1+F$3*'CDS assumptions'!$D10)*(1+F$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!G14*(1+G$3*'CDS assumptions'!$D10)*(1+G$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!H14*(1+H$3*'CDS assumptions'!$D10)*(1+H$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!I14*(1+I$3*'CDS assumptions'!$D10)*(1+I$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!J14*(1+J$3*'CDS assumptions'!$D10)*(1+J$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!K14*(1+K$3*'CDS assumptions'!$D10)*(1+K$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!L14*(1+L$3*'CDS assumptions'!$D10)*(1+L$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!M14*(1+M$3*'CDS assumptions'!$D10)*(1+M$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!N14*(1+N$3*'CDS assumptions'!$D10)*(1+N$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!O14*(1+O$3*'CDS assumptions'!$D10)*(1+O$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!P14*(1+P$3*'CDS assumptions'!$D10)*(1+P$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Q14*(1+Q$3*'CDS assumptions'!$D10)*(1+Q$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!R14*(1+R$3*'CDS assumptions'!$D10)*(1+R$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!S14*(1+S$3*'CDS assumptions'!$D10)*(1+S$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!T14*(1+T$3*'CDS assumptions'!$D10)*(1+T$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!U14*(1+U$3*'CDS assumptions'!$D10)*(1+U$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!V14*(1+V$3*'CDS assumptions'!$D10)*(1+V$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!W14*(1+W$3*'CDS assumptions'!$D10)*(1+W$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!X14*(1+X$3*'CDS assumptions'!$D10)*(1+X$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Y14*(1+Y$3*'CDS assumptions'!$D10)*(1+Y$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Z14*(1+Z$3*'CDS assumptions'!$D10)*(1+Z$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AA14*(1+AA$3*'CDS assumptions'!$D10)*(1+AA$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AB14*(1+AB$3*'CDS assumptions'!$D10)*(1+AB$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AC14*(1+AC$3*'CDS assumptions'!$D10)*(1+AC$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AD14*(1+AD$3*'CDS assumptions'!$D10)*(1+AD$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AE14*(1+AE$3*'CDS assumptions'!$D10)*(1+AE$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AF14*(1+AF$3*'CDS assumptions'!$D10)*(1+AF$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AG14*(1+AG$3*'CDS assumptions'!$D10)*(1+AG$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AH14*(1+AH$3*'CDS assumptions'!$D10)*(1+AH$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AI14*(1+AI$3*'CDS assumptions'!$D10)*(1+AI$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},null,null,{"$f":"F14-'Base case'!F14","v":0},{"$f":"G14-'Base case'!G14","v":0},{"$f":"H14-'Base case'!H14","v":0.17035200000000006},{"$f":"I14-'Base case'!I14","v":0.17035200000000006},{"$f":"J14-'Base case'!J14","v":0.17035200000000006},{"$f":"K14-'Base case'!K14","v":0.17035200000000006},{"$f":"L14-'Base case'!L14","v":0.17035200000000006},{"$f":"M14-'Base case'!M14","v":0.17035200000000006},{"$f":"N14-'Base case'!N14","v":0.17035200000000006},{"$f":"O14-'Base case'!O14","v":0.17035200000000006},{"$f":"P14-'Base case'!P14","v":0.17035200000000006},{"$f":"Q14-'Base case'!Q14","v":0.17035200000000006},{"$f":"R14-'Base case'!R14","v":0.17035200000000006},{"$f":"S14-'Base case'!S14","v":0.17035200000000006},{"$f":"T14-'Base case'!T14","v":0.17035200000000006},{"$f":"U14-'Base case'!U14","v":0.17035200000000006},{"$f":"V14-'Base case'!V14","v":0.17035200000000006},{"$f":"W14-'Base case'!W14","v":0.17035200000000006},{"$f":"X14-'Base case'!X14","v":0.17035200000000006},{"$f":"Y14-'Base case'!Y14","v":0.17035200000000006},{"$f":"Z14-'Base case'!Z14","v":0.17035200000000006},{"$f":"AA14-'Base case'!AA14","v":0.17035200000000006},{"$f":"AB14-'Base case'!AB14","v":0.17035200000000006},{"$f":"AC14-'Base case'!AC14","v":0.17035200000000006},{"$f":"AD14-'Base case'!AD14","v":0.17035200000000006},{"$f":"AE14-'Base case'!AE14","v":0.17035200000000006},{"$f":"AF14-'Base case'!AF14","v":0.17035200000000006}]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},"$m",null,{"$f":"'Base case'!F15*(1+F$3*'CDS assumptions'!$D11)*(1+F$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!G15*(1+G$3*'CDS assumptions'!$D11)*(1+G$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!H15*(1+H$3*'CDS assumptions'!$D11)*(1+H$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!I15*(1+I$3*'CDS assumptions'!$D11)*(1+I$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!J15*(1+J$3*'CDS assumptions'!$D11)*(1+J$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!K15*(1+K$3*'CDS assumptions'!$D11)*(1+K$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!L15*(1+L$3*'CDS assumptions'!$D11)*(1+L$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!M15*(1+M$3*'CDS assumptions'!$D11)*(1+M$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!N15*(1+N$3*'CDS assumptions'!$D11)*(1+N$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!O15*(1+O$3*'CDS assumptions'!$D11)*(1+O$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!P15*(1+P$3*'CDS assumptions'!$D11)*(1+P$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Q15*(1+Q$3*'CDS assumptions'!$D11)*(1+Q$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!R15*(1+R$3*'CDS assumptions'!$D11)*(1+R$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!S15*(1+S$3*'CDS assumptions'!$D11)*(1+S$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!T15*(1+T$3*'CDS assumptions'!$D11)*(1+T$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!U15*(1+U$3*'CDS assumptions'!$D11)*(1+U$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!V15*(1+V$3*'CDS assumptions'!$D11)*(1+V$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!W15*(1+W$3*'CDS assumptions'!$D11)*(1+W$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!X15*(1+X$3*'CDS assumptions'!$D11)*(1+X$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Y15*(1+Y$3*'CDS assumptions'!$D11)*(1+Y$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Z15*(1+Z$3*'CDS assumptions'!$D11)*(1+Z$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AA15*(1+AA$3*'CDS assumptions'!$D11)*(1+AA$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AB15*(1+AB$3*'CDS assumptions'!$D11)*(1+AB$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AC15*(1+AC$3*'CDS assumptions'!$D11)*(1+AC$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AD15*(1+AD$3*'CDS assumptions'!$D11)*(1+AD$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AE15*(1+AE$3*'CDS assumptions'!$D11)*(1+AE$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AF15*(1+AF$3*'CDS assumptions'!$D11)*(1+AF$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AG15*(1+AG$3*'CDS assumptions'!$D11)*(1+AG$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AH15*(1+AH$3*'CDS assumptions'!$D11)*(1+AH$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AI15*(1+AI$3*'CDS assumptions'!$D11)*(1+AI$3*'CDS assumptions'!$F11)","v":0.6953999999999998},null,null,{"$f":"F15-'Base case'!F15","v":0},{"$f":"G15-'Base case'!G15","v":0},{"$f":"H15-'Base case'!H15","v":-3.6600000000000077E-2},{"$f":"I15-'Base case'!I15","v":-3.6600000000000077E-2},{"$f":"J15-'Base case'!J15","v":-3.6600000000000077E-2},{"$f":"K15-'Base case'!K15","v":-3.6600000000000077E-2},{"$f":"L15-'Base case'!L15","v":-3.6600000000000077E-2},{"$f":"M15-'Base case'!M15","v":-3.6600000000000077E-2},{"$f":"N15-'Base case'!N15","v":-3.6600000000000077E-2},{"$f":"O15-'Base case'!O15","v":-3.6600000000000077E-2},{"$f":"P15-'Base case'!P15","v":-3.6600000000000077E-2},{"$f":"Q15-'Base case'!Q15","v":-3.6600000000000077E-2},{"$f":"R15-'Base case'!R15","v":-3.6600000000000077E-2},{"$f":"S15-'Base case'!S15","v":-3.6600000000000077E-2},{"$f":"T15-'Base case'!T15","v":-3.6600000000000077E-2},{"$f":"U15-'Base case'!U15","v":-3.6600000000000077E-2},{"$f":"V15-'Base case'!V15","v":-3.6600000000000077E-2},{"$f":"W15-'Base case'!W15","v":-3.6600000000000077E-2},{"$f":"X15-'Base case'!X15","v":-3.6600000000000077E-2},{"$f":"Y15-'Base case'!Y15","v":-3.6600000000000077E-2},{"$f":"Z15-'Base case'!Z15","v":-3.6600000000000077E-2},{"$f":"AA15-'Base case'!AA15","v":-3.6600000000000077E-2},{"$f":"AB15-'Base case'!AB15","v":-3.6600000000000077E-2},{"$f":"AC15-'Base case'!AC15","v":-3.6600000000000077E-2},{"$f":"AD15-'Base case'!AD15","v":-3.6600000000000077E-2},{"$f":"AE15-'Base case'!AE15","v":-3.6600000000000077E-2},{"$f":"AF15-'Base case'!AF15","v":-3.6600000000000077E-2}]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},"$m",null,{"$f":"'Base case'!F16*(1+F$3*'CDS assumptions'!$D12)*(1+F$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!G16*(1+G$3*'CDS assumptions'!$D12)*(1+G$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!H16*(1+H$3*'CDS assumptions'!$D12)*(1+H$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!I16*(1+I$3*'CDS assumptions'!$D12)*(1+I$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!J16*(1+J$3*'CDS assumptions'!$D12)*(1+J$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!K16*(1+K$3*'CDS assumptions'!$D12)*(1+K$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!L16*(1+L$3*'CDS assumptions'!$D12)*(1+L$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!M16*(1+M$3*'CDS assumptions'!$D12)*(1+M$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!N16*(1+N$3*'CDS assumptions'!$D12)*(1+N$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!O16*(1+O$3*'CDS assumptions'!$D12)*(1+O$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!P16*(1+P$3*'CDS assumptions'!$D12)*(1+P$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Q16*(1+Q$3*'CDS assumptions'!$D12)*(1+Q$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!R16*(1+R$3*'CDS assumptions'!$D12)*(1+R$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!S16*(1+S$3*'CDS assumptions'!$D12)*(1+S$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!T16*(1+T$3*'CDS assumptions'!$D12)*(1+T$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!U16*(1+U$3*'CDS assumptions'!$D12)*(1+U$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!V16*(1+V$3*'CDS assumptions'!$D12)*(1+V$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!W16*(1+W$3*'CDS assumptions'!$D12)*(1+W$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!X16*(1+X$3*'CDS assumptions'!$D12)*(1+X$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Y16*(1+Y$3*'CDS assumptions'!$D12)*(1+Y$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Z16*(1+Z$3*'CDS assumptions'!$D12)*(1+Z$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AA16*(1+AA$3*'CDS assumptions'!$D12)*(1+AA$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AB16*(1+AB$3*'CDS assumptions'!$D12)*(1+AB$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AC16*(1+AC$3*'CDS assumptions'!$D12)*(1+AC$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AD16*(1+AD$3*'CDS assumptions'!$D12)*(1+AD$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AE16*(1+AE$3*'CDS assumptions'!$D12)*(1+AE$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AF16*(1+AF$3*'CDS assumptions'!$D12)*(1+AF$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AG16*(1+AG$3*'CDS assumptions'!$D12)*(1+AG$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AH16*(1+AH$3*'CDS assumptions'!$D12)*(1+AH$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AI16*(1+AI$3*'CDS assumptions'!$D12)*(1+AI$3*'CDS assumptions'!$F12)","v":0}]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},"$m",null,{"$f":"'Base case'!F17*(1+F$3*'CDS assumptions'!$D13)*(1+F$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!G17*(1+G$3*'CDS assumptions'!$D13)*(1+G$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!H17*(1+H$3*'CDS assumptions'!$D13)*(1+H$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!I17*(1+I$3*'CDS assumptions'!$D13)*(1+I$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!J17*(1+J$3*'CDS assumptions'!$D13)*(1+J$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!K17*(1+K$3*'CDS assumptions'!$D13)*(1+K$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!L17*(1+L$3*'CDS assumptions'!$D13)*(1+L$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!M17*(1+M$3*'CDS assumptions'!$D13)*(1+M$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!N17*(1+N$3*'CDS assumptions'!$D13)*(1+N$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!O17*(1+O$3*'CDS assumptions'!$D13)*(1+O$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!P17*(1+P$3*'CDS assumptions'!$D13)*(1+P$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Q17*(1+Q$3*'CDS assumptions'!$D13)*(1+Q$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!R17*(1+R$3*'CDS assumptions'!$D13)*(1+R$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!S17*(1+S$3*'CDS assumptions'!$D13)*(1+S$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!T17*(1+T$3*'CDS assumptions'!$D13)*(1+T$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!U17*(1+U$3*'CDS assumptions'!$D13)*(1+U$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!V17*(1+V$3*'CDS assumptions'!$D13)*(1+V$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!W17*(1+W$3*'CDS assumptions'!$D13)*(1+W$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!X17*(1+X$3*'CDS assumptions'!$D13)*(1+X$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Y17*(1+Y$3*'CDS assumptions'!$D13)*(1+Y$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Z17*(1+Z$3*'CDS assumptions'!$D13)*(1+Z$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AA17*(1+AA$3*'CDS assumptions'!$D13)*(1+AA$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AB17*(1+AB$3*'CDS assumptions'!$D13)*(1+AB$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AC17*(1+AC$3*'CDS assumptions'!$D13)*(1+AC$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AD17*(1+AD$3*'CDS assumptions'!$D13)*(1+AD$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AE17*(1+AE$3*'CDS assumptions'!$D13)*(1+AE$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AF17*(1+AF$3*'CDS assumptions'!$D13)*(1+AF$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AG17*(1+AG$3*'CDS assumptions'!$D13)*(1+AG$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AH17*(1+AH$3*'CDS assumptions'!$D13)*(1+AH$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AI17*(1+AI$3*'CDS assumptions'!$D13)*(1+AI$3*'CDS assumptions'!$F13)","v":0}]
[null,null,{"$f":"Scenarios!H14","v":"   other"},"$m",null,{"$f":"'Base case'!F18*(1+F$3*'CDS assumptions'!$D14)*(1+F$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!G18*(1+G$3*'CDS assumptions'!$D14)*(1+G$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!H18*(1+H$3*'CDS assumptions'!$D14)*(1+H$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!I18*(1+I$3*'CDS assumptions'!$D14)*(1+I$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!J18*(1+J$3*'CDS assumptions'!$D14)*(1+J$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!K18*(1+K$3*'CDS assumptions'!$D14)*(1+K$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!L18*(1+L$3*'CDS assumptions'!$D14)*(1+L$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!M18*(1+M$3*'CDS assumptions'!$D14)*(1+M$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!N18*(1+N$3*'CDS assumptions'!$D14)*(1+N$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!O18*(1+O$3*'CDS assumptions'!$D14)*(1+O$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!P18*(1+P$3*'CDS assumptions'!$D14)*(1+P$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Q18*(1+Q$3*'CDS assumptions'!$D14)*(1+Q$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!R18*(1+R$3*'CDS assumptions'!$D14)*(1+R$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!S18*(1+S$3*'CDS assumptions'!$D14)*(1+S$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!T18*(1+T$3*'CDS assumptions'!$D14)*(1+T$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!U18*(1+U$3*'CDS assumptions'!$D14)*(1+U$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!V18*(1+V$3*'CDS assumptions'!$D14)*(1+V$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!W18*(1+W$3*'CDS assumptions'!$D14)*(1+W$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!X18*(1+X$3*'CDS assumptions'!$D14)*(1+X$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Y18*(1+Y$3*'CDS assumptions'!$D14)*(1+Y$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Z18*(1+Z$3*'CDS assumptions'!$D14)*(1+Z$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AA18*(1+AA$3*'CDS assumptions'!$D14)*(1+AA$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AB18*(1+AB$3*'CDS assumptions'!$D14)*(1+AB$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AC18*(1+AC$3*'CDS assumptions'!$D14)*(1+AC$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AD18*(1+AD$3*'CDS assumptions'!$D14)*(1+AD$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AE18*(1+AE$3*'CDS assumptions'!$D14)*(1+AE$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AF18*(1+AF$3*'CDS assumptions'!$D14)*(1+AF$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AG18*(1+AG$3*'CDS assumptions'!$D14)*(1+AG$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AH18*(1+AH$3*'CDS assumptions'!$D14)*(1+AH$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AI18*(1+AI$3*'CDS assumptions'!$D14)*(1+AI$3*'CDS assumptions'!$F14)","v":0},null,null,{"$f":"F18-'Base case'!F18","v":0},{"$f":"G18-'Base case'!G18","v":0},{"$f":"H18-'Base case'!H18","v":0},{"$f":"I18-'Base case'!I18","v":0},{"$f":"J18-'Base case'!J18","v":0},{"$f":"K18-'Base case'!K18","v":0},{"$f":"L18-'Base case'!L18","v":0},{"$f":"M18-'Base case'!M18","v":0},{"$f":"N18-'Base case'!N18","v":0},{"$f":"O18-'Base case'!O18","v":0},{"$f":"P18-'Base case'!P18","v":0},{"$f":"Q18-'Base case'!Q18","v":0},{"$f":"R18-'Base case'!R18","v":0},{"$f":"S18-'Base case'!S18","v":0},{"$f":"T18-'Base case'!T18","v":0},{"$f":"U18-'Base case'!U18","v":0},{"$f":"V18-'Base case'!V18","v":0},{"$f":"W18-'Base case'!W18","v":0},{"$f":"X18-'Base case'!X18","v":0},{"$f":"Y18-'Base case'!Y18","v":0},{"$f":"Z18-'Base case'!Z18","v":0},{"$f":"AA18-'Base case'!AA18","v":0},{"$f":"AB18-'Base case'!AB18","v":0},{"$f":"AC18-'Base case'!AC18","v":0},{"$f":"AD18-'Base case'!AD18","v":0},{"$f":"AE18-'Base case'!AE18","v":0},{"$f":"AF18-'Base case'!AF18","v":0}]
[null,null,"Product sales - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F20*(1+F$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!G20*(1+G$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!H20*(1+H$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!I20*(1+I$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!J20*(1+J$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!K20*(1+K$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!L20*(1+L$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!M20*(1+M$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!N20*(1+N$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!O20*(1+O$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!P20*(1+P$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Q20*(1+Q$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!R20*(1+R$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!S20*(1+S$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!T20*(1+T$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!U20*(1+U$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!V20*(1+V$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!W20*(1+W$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!X20*(1+X$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Y20*(1+Y$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Z20*(1+Z$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AA20*(1+AA$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AB20*(1+AB$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AC20*(1+AC$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AD20*(1+AD$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AE20*(1+AE$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AF20*(1+AF$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AG20*(1+AG$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AH20*(1+AH$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AI20*(1+AI$3*'CDS assumptions'!$F17)","v":0},null,null,{"$f":"F20-'Base case'!F20","v":0},{"$f":"G20-'Base case'!G20","v":0},{"$f":"H20-'Base case'!H20","v":0},{"$f":"I20-'Base case'!I20","v":0},{"$f":"J20-'Base case'!J20","v":0},{"$f":"K20-'Base case'!K20","v":0},{"$f":"L20-'Base case'!L20","v":0},{"$f":"M20-'Base case'!M20","v":0},{"$f":"N20-'Base case'!N20","v":0},{"$f":"O20-'Base case'!O20","v":0},{"$f":"P20-'Base case'!P20","v":0},{"$f":"Q20-'Base case'!Q20","v":0},{"$f":"R20-'Base case'!R20","v":0},{"$f":"S20-'Base case'!S20","v":0},{"$f":"T20-'Base case'!T20","v":0},{"$f":"U20-'Base case'!U20","v":0},{"$f":"V20-'Base case'!V20","v":0},{"$f":"W20-'Base case'!W20","v":0},{"$f":"X20-'Base case'!X20","v":0},{"$f":"Y20-'Base case'!Y20","v":0},{"$f":"Z20-'Base case'!Z20","v":0},{"$f":"AA20-'Base case'!AA20","v":0},{"$f":"AB20-'Base case'!AB20","v":0},{"$f":"AC20-'Base case'!AC20","v":0},{"$f":"AD20-'Base case'!AD20","v":0},{"$f":"AE20-'Base case'!AE20","v":0},{"$f":"AF20-'Base case'!AF20","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F21*(1+F$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!G21*(1+G$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!H21*(1+H$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!I21*(1+I$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!J21*(1+J$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!K21*(1+K$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!L21*(1+L$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!M21*(1+M$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!N21*(1+N$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!O21*(1+O$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!P21*(1+P$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Q21*(1+Q$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!R21*(1+R$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!S21*(1+S$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!T21*(1+T$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!U21*(1+U$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!V21*(1+V$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!W21*(1+W$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!X21*(1+X$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Y21*(1+Y$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Z21*(1+Z$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AA21*(1+AA$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AB21*(1+AB$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AC21*(1+AC$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AD21*(1+AD$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AE21*(1+AE$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AF21*(1+AF$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AG21*(1+AG$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AH21*(1+AH$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AI21*(1+AI$3*'CDS assumptions'!$F18)","v":0},null,null,{"$f":"F21-'Base case'!F21","v":0},{"$f":"G21-'Base case'!G21","v":0},{"$f":"H21-'Base case'!H21","v":0},{"$f":"I21-'Base case'!I21","v":0},{"$f":"J21-'Base case'!J21","v":0},{"$f":"K21-'Base case'!K21","v":0},{"$f":"L21-'Base case'!L21","v":0},{"$f":"M21-'Base case'!M21","v":0},{"$f":"N21-'Base case'!N21","v":0},{"$f":"O21-'Base case'!O21","v":0},{"$f":"P21-'Base case'!P21","v":0},{"$f":"Q21-'Base case'!Q21","v":0},{"$f":"R21-'Base case'!R21","v":0},{"$f":"S21-'Base case'!S21","v":0},{"$f":"T21-'Base case'!T21","v":0},{"$f":"U21-'Base case'!U21","v":0},{"$f":"V21-'Base case'!V21","v":0},{"$f":"W21-'Base case'!W21","v":0},{"$f":"X21-'Base case'!X21","v":0},{"$f":"Y21-'Base case'!Y21","v":0},{"$f":"Z21-'Base case'!Z21","v":0},{"$f":"AA21-'Base case'!AA21","v":0},{"$f":"AB21-'Base case'!AB21","v":0},{"$f":"AC21-'Base case'!AC21","v":0},{"$f":"AD21-'Base case'!AD21","v":0},{"$f":"AE21-'Base case'!AE21","v":0},{"$f":"AF21-'Base case'!AF21","v":0}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F22*(1+F$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!G22*(1+G$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!H22*(1+H$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!I22*(1+I$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!J22*(1+J$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!K22*(1+K$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!L22*(1+L$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!M22*(1+M$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!N22*(1+N$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!O22*(1+O$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!P22*(1+P$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Q22*(1+Q$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!R22*(1+R$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!S22*(1+S$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!T22*(1+T$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!U22*(1+U$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!V22*(1+V$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!W22*(1+W$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!X22*(1+X$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Y22*(1+Y$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Z22*(1+Z$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AA22*(1+AA$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AB22*(1+AB$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AC22*(1+AC$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AD22*(1+AD$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AE22*(1+AE$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AF22*(1+AF$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AG22*(1+AG$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AH22*(1+AH$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AI22*(1+AI$3*'CDS assumptions'!$F19)","v":0},null,null,{"$f":"F22-'Base case'!F22","v":0},{"$f":"G22-'Base case'!G22","v":0},{"$f":"H22-'Base case'!H22","v":0},{"$f":"I22-'Base case'!I22","v":0},{"$f":"J22-'Base case'!J22","v":0},{"$f":"K22-'Base case'!K22","v":0},{"$f":"L22-'Base case'!L22","v":0},{"$f":"M22-'Base case'!M22","v":0},{"$f":"N22-'Base case'!N22","v":0},{"$f":"O22-'Base case'!O22","v":0},{"$f":"P22-'Base case'!P22","v":0},{"$f":"Q22-'Base case'!Q22","v":0},{"$f":"R22-'Base case'!R22","v":0},{"$f":"S22-'Base case'!S22","v":0},{"$f":"T22-'Base case'!T22","v":0},{"$f":"U22-'Base case'!U22","v":0},{"$f":"V22-'Base case'!V22","v":0},{"$f":"W22-'Base case'!W22","v":0},{"$f":"X22-'Base case'!X22","v":0},{"$f":"Y22-'Base case'!Y22","v":0},{"$f":"Z22-'Base case'!Z22","v":0},{"$f":"AA22-'Base case'!AA22","v":0},{"$f":"AB22-'Base case'!AB22","v":0},{"$f":"AC22-'Base case'!AC22","v":0},{"$f":"AD22-'Base case'!AD22","v":0},{"$f":"AE22-'Base case'!AE22","v":0},{"$f":"AF22-'Base case'!AF22","v":0}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F23*(1+F$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!G23*(1+G$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!H23*(1+H$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!I23*(1+I$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!J23*(1+J$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!K23*(1+K$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!L23*(1+L$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!M23*(1+M$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!N23*(1+N$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!O23*(1+O$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!P23*(1+P$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Q23*(1+Q$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!R23*(1+R$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!S23*(1+S$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!T23*(1+T$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!U23*(1+U$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!V23*(1+V$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!W23*(1+W$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!X23*(1+X$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Y23*(1+Y$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Z23*(1+Z$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AA23*(1+AA$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AB23*(1+AB$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AC23*(1+AC$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AD23*(1+AD$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AE23*(1+AE$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AF23*(1+AF$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AG23*(1+AG$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AH23*(1+AH$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AI23*(1+AI$3*'CDS assumptions'!$F20)","v":0},null,null,{"$f":"F23-'Base case'!F23","v":0},{"$f":"G23-'Base case'!G23","v":0},{"$f":"H23-'Base case'!H23","v":0},{"$f":"I23-'Base case'!I23","v":0},{"$f":"J23-'Base case'!J23","v":0},{"$f":"K23-'Base case'!K23","v":0},{"$f":"L23-'Base case'!L23","v":0},{"$f":"M23-'Base case'!M23","v":0},{"$f":"N23-'Base case'!N23","v":0},{"$f":"O23-'Base case'!O23","v":0},{"$f":"P23-'Base case'!P23","v":0},{"$f":"Q23-'Base case'!Q23","v":0},{"$f":"R23-'Base case'!R23","v":0},{"$f":"S23-'Base case'!S23","v":0},{"$f":"T23-'Base case'!T23","v":0},{"$f":"U23-'Base case'!U23","v":0},{"$f":"V23-'Base case'!V23","v":0},{"$f":"W23-'Base case'!W23","v":0},{"$f":"X23-'Base case'!X23","v":0},{"$f":"Y23-'Base case'!Y23","v":0},{"$f":"Z23-'Base case'!Z23","v":0},{"$f":"AA23-'Base case'!AA23","v":0},{"$f":"AB23-'Base case'!AB23","v":0},{"$f":"AC23-'Base case'!AC23","v":0},{"$f":"AD23-'Base case'!AD23","v":0},{"$f":"AE23-'Base case'!AE23","v":0},{"$f":"AF23-'Base case'!AF23","v":0}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F24*(1+F$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!G24*(1+G$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!H24*(1+H$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!I24*(1+I$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!J24*(1+J$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!K24*(1+K$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!L24*(1+L$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!M24*(1+M$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!N24*(1+N$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!O24*(1+O$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!P24*(1+P$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Q24*(1+Q$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!R24*(1+R$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!S24*(1+S$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!T24*(1+T$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!U24*(1+U$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!V24*(1+V$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!W24*(1+W$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!X24*(1+X$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Y24*(1+Y$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Z24*(1+Z$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AA24*(1+AA$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AB24*(1+AB$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AC24*(1+AC$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AD24*(1+AD$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AE24*(1+AE$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AF24*(1+AF$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AG24*(1+AG$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AH24*(1+AH$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AI24*(1+AI$3*'CDS assumptions'!$F21)","v":0},null,null,{"$f":"F24-'Base case'!F24","v":0},{"$f":"G24-'Base case'!G24","v":0},{"$f":"H24-'Base case'!H24","v":0},{"$f":"I24-'Base case'!I24","v":0},{"$f":"J24-'Base case'!J24","v":0},{"$f":"K24-'Base case'!K24","v":0},{"$f":"L24-'Base case'!L24","v":0},{"$f":"M24-'Base case'!M24","v":0},{"$f":"N24-'Base case'!N24","v":0},{"$f":"O24-'Base case'!O24","v":0},{"$f":"P24-'Base case'!P24","v":0},{"$f":"Q24-'Base case'!Q24","v":0},{"$f":"R24-'Base case'!R24","v":0},{"$f":"S24-'Base case'!S24","v":0},{"$f":"T24-'Base case'!T24","v":0},{"$f":"U24-'Base case'!U24","v":0},{"$f":"V24-'Base case'!V24","v":0},{"$f":"W24-'Base case'!W24","v":0},{"$f":"X24-'Base case'!X24","v":0},{"$f":"Y24-'Base case'!Y24","v":0},{"$f":"Z24-'Base case'!Z24","v":0},{"$f":"AA24-'Base case'!AA24","v":0},{"$f":"AB24-'Base case'!AB24","v":0},{"$f":"AC24-'Base case'!AC24","v":0},{"$f":"AD24-'Base case'!AD24","v":0},{"$f":"AE24-'Base case'!AE24","v":0},{"$f":"AF24-'Base case'!AF24","v":0}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F25*(1+F$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!G25*(1+G$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!H25*(1+H$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!I25*(1+I$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!J25*(1+J$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!K25*(1+K$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!L25*(1+L$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!M25*(1+M$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!N25*(1+N$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!O25*(1+O$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!P25*(1+P$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Q25*(1+Q$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!R25*(1+R$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!S25*(1+S$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!T25*(1+T$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!U25*(1+U$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!V25*(1+V$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!W25*(1+W$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!X25*(1+X$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Y25*(1+Y$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Z25*(1+Z$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AA25*(1+AA$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AB25*(1+AB$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AC25*(1+AC$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AD25*(1+AD$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AE25*(1+AE$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AF25*(1+AF$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AG25*(1+AG$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AH25*(1+AH$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AI25*(1+AI$3*'CDS assumptions'!$F22)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F26*(1+F$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!G26*(1+G$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!H26*(1+H$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!I26*(1+I$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!J26*(1+J$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!K26*(1+K$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!L26*(1+L$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!M26*(1+M$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!N26*(1+N$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!O26*(1+O$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!P26*(1+P$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Q26*(1+Q$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!R26*(1+R$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!S26*(1+S$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!T26*(1+T$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!U26*(1+U$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!V26*(1+V$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!W26*(1+W$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!X26*(1+X$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Y26*(1+Y$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Z26*(1+Z$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AA26*(1+AA$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AB26*(1+AB$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AC26*(1+AC$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AD26*(1+AD$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AE26*(1+AE$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AF26*(1+AF$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AG26*(1+AG$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AH26*(1+AH$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AI26*(1+AI$3*'CDS assumptions'!$F23)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F27*(1+F$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!G27*(1+G$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!H27*(1+H$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!I27*(1+I$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!J27*(1+J$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!K27*(1+K$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!L27*(1+L$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!M27*(1+M$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!N27*(1+N$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!O27*(1+O$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!P27*(1+P$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Q27*(1+Q$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!R27*(1+R$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!S27*(1+S$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!T27*(1+T$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!U27*(1+U$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!V27*(1+V$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!W27*(1+W$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!X27*(1+X$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Y27*(1+Y$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Z27*(1+Z$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AA27*(1+AA$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AB27*(1+AB$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AC27*(1+AC$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AD27*(1+AD$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AE27*(1+AE$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AF27*(1+AF$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AG27*(1+AG$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AH27*(1+AH$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AI27*(1+AI$3*'CDS assumptions'!$F24)","v":0},null,null,{"$f":"F27-'Base case'!F27","v":0},{"$f":"G27-'Base case'!G27","v":0},{"$f":"H27-'Base case'!H27","v":0},{"$f":"I27-'Base case'!I27","v":0},{"$f":"J27-'Base case'!J27","v":0},{"$f":"K27-'Base case'!K27","v":0},{"$f":"L27-'Base case'!L27","v":0},{"$f":"M27-'Base case'!M27","v":0},{"$f":"N27-'Base case'!N27","v":0},{"$f":"O27-'Base case'!O27","v":0},{"$f":"P27-'Base case'!P27","v":0},{"$f":"Q27-'Base case'!Q27","v":0},{"$f":"R27-'Base case'!R27","v":0},{"$f":"S27-'Base case'!S27","v":0},{"$f":"T27-'Base case'!T27","v":0},{"$f":"U27-'Base case'!U27","v":0},{"$f":"V27-'Base case'!V27","v":0},{"$f":"W27-'Base case'!W27","v":0},{"$f":"X27-'Base case'!X27","v":0},{"$f":"Y27-'Base case'!Y27","v":0},{"$f":"Z27-'Base case'!Z27","v":0},{"$f":"AA27-'Base case'!AA27","v":0},{"$f":"AB27-'Base case'!AB27","v":0},{"$f":"AC27-'Base case'!AC27","v":0},{"$f":"AD27-'Base case'!AD27","v":0},{"$f":"AE27-'Base case'!AE27","v":0},{"$f":"AF27-'Base case'!AF27","v":0}]
[null,null,"CDS revenue - council"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,{"$f":"F29","v":0},{"$f":"G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*H$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*I$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*J$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*K$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*L$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*M$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*N$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*O$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*P$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Q$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*R$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*S$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*T$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*U$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*V$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*W$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*X$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Y$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Z$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AA$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AB$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AC$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AD$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AE$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AF$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AG$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AH$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AI$3*'Revenue assumptions'!$D$5*$D$1","v":2.4599975067525599E-2},null,null,{"$f":"F30","v":0},{"$f":"G30","v":0},{"$f":"H30","v":2.4599975067525599E-2},{"$f":"I30","v":2.4599975067525599E-2},{"$f":"J30","v":2.4599975067525599E-2},{"$f":"K30","v":2.4599975067525599E-2},{"$f":"L30","v":2.4599975067525599E-2},{"$f":"M30","v":2.4599975067525599E-2},{"$f":"N30","v":2.4599975067525599E-2},{"$f":"O30","v":2.4599975067525599E-2},{"$f":"P30","v":2.4599975067525599E-2},{"$f":"Q30","v":2.4599975067525599E-2},{"$f":"R30","v":2.4599975067525599E-2},{"$f":"S30","v":2.4599975067525599E-2},{"$f":"T30","v":2.4599975067525599E-2},{"$f":"U30","v":2.4599975067525599E-2},{"$f":"V30","v":2.4599975067525599E-2},{"$f":"W30","v":2.4599975067525599E-2},{"$f":"X30","v":2.4599975067525599E-2},{"$f":"Y30","v":2.4599975067525599E-2},{"$f":"Z30","v":2.4599975067525599E-2},{"$f":"AA30","v":2.4599975067525599E-2},{"$f":"AB30","v":2.4599975067525599E-2},{"$f":"AC30","v":2.4599975067525599E-2},{"$f":"AD30","v":2.4599975067525599E-2},{"$f":"AE30","v":2.4599975067525599E-2},{"$f":"AF30","v":2.4599975067525599E-2}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*H$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*I$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*J$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*K$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*L$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*M$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*N$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*O$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*P$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Q$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*R$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*S$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*T$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*U$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*V$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*W$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*X$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Y$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Z$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AA$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AB$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AC$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AD$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AE$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AF$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AG$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AH$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AI$3*'Revenue assumptions'!$D$5*$D$1","v":3.9594245584874538E-2},null,null,0,0,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2,3.9594245584874538E-2]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*H$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*I$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*J$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*K$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*L$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*M$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*N$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*O$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*P$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Q$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*R$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*S$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*T$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*U$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*V$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*W$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*X$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Y$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Z$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AA$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AB$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AC$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AD$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AE$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AF$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AG$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AH$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AI$3*'Revenue assumptions'!$D$5*$D$1","v":2.9773779347600431E-2},null,null,0,0,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2,2.9773779347600431E-2]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS revenue - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,{"$f":"F38","v":0},{"$f":"G38","v":0},{"$f":"H38","v":0},{"$f":"I38","v":0},{"$f":"J38","v":0},{"$f":"K38","v":0},{"$f":"L38","v":0},{"$f":"M38","v":0},{"$f":"N38","v":0},{"$f":"O38","v":0},{"$f":"P38","v":0},{"$f":"Q38","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},{"$f":"T38","v":0},{"$f":"U38","v":0},{"$f":"V38","v":0},{"$f":"W38","v":0},{"$f":"X38","v":0},{"$f":"Y38","v":0},{"$f":"Z38","v":0},{"$f":"AA38","v":0},{"$f":"AB38","v":0},{"$f":"AC38","v":0},{"$f":"AD38","v":0},{"$f":"AE38","v":0},{"$f":"AF38","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,{"$f":"F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","$m",null,{"$f":"SUM(F8:F45)","v":0},{"$f":"SUM(G8:G45)","v":0},4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,4.2959900000000015,null,null,{"$f":"F46-'Base case'!F46","v":0},{"$f":"G46-'Base case'!G46","v":0},{"$f":"H46-'Base case'!H46","v":2.3900000000010024E-3},{"$f":"I46-'Base case'!I46","v":2.3900000000010024E-3},{"$f":"J46-'Base case'!J46","v":2.3900000000010024E-3},{"$f":"K46-'Base case'!K46","v":2.3900000000010024E-3},{"$f":"L46-'Base case'!L46","v":2.3900000000010024E-3},{"$f":"M46-'Base case'!M46","v":2.3900000000010024E-3},{"$f":"N46-'Base case'!N46","v":2.3900000000010024E-3},{"$f":"O46-'Base case'!O46","v":2.3900000000010024E-3},{"$f":"P46-'Base case'!P46","v":2.3900000000010024E-3},{"$f":"Q46-'Base case'!Q46","v":2.3900000000010024E-3},{"$f":"R46-'Base case'!R46","v":2.3900000000010024E-3},{"$f":"S46-'Base case'!S46","v":2.3900000000010024E-3},{"$f":"T46-'Base case'!T46","v":2.3900000000010024E-3},{"$f":"U46-'Base case'!U46","v":2.3900000000010024E-3},{"$f":"V46-'Base case'!V46","v":2.3900000000010024E-3},{"$f":"W46-'Base case'!W46","v":2.3900000000010024E-3},{"$f":"X46-'Base case'!X46","v":2.3900000000010024E-3},{"$f":"Y46-'Base case'!Y46","v":2.3900000000010024E-3},{"$f":"Z46-'Base case'!Z46","v":2.3900000000010024E-3},{"$f":"AA46-'Base case'!AA46","v":2.3900000000010024E-3},{"$f":"AB46-'Base case'!AB46","v":2.3900000000010024E-3},{"$f":"AC46-'Base case'!AC46","v":2.3900000000010024E-3},{"$f":"AD46-'Base case'!AD46","v":2.3900000000010024E-3},{"$f":"AE46-'Base case'!AE46","v":2.3900000000010024E-3},{"$f":"AF46-'Base case'!AF46","v":2.3900000000010024E-3}]
[]
[null,"Cost items"]
[null,null,"Capital costs","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*F5,0)","v":-5.0625},{"$f":"-IF(G2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*G5,0)","v":-5.0625},{"$f":"-IF(H2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*H5,0)","v":0},{"$f":"-IF(I2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*I5,0)","v":0},{"$f":"-IF(J2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*J5,0)","v":0},{"$f":"-IF(K2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*K5,0)","v":0},{"$f":"-IF(L2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*L5,0)","v":0},{"$f":"-IF(M2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*M5,0)","v":0},{"$f":"-IF(N2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*N5,0)","v":0},{"$f":"-IF(O2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*O5,0)","v":0},{"$f":"-IF(P2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*P5,0)","v":0},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Q5,0)","v":0},{"$f":"-IF(R2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*R5,0)","v":0},{"$f":"-IF(S2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*S5,0)","v":0},{"$f":"-IF(T2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*T5,0)","v":0},{"$f":"-IF(U2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*U5,0)","v":0},{"$f":"-IF(V2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*V5,0)","v":0},{"$f":"-IF(W2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*W5,0)","v":0},{"$f":"-IF(X2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*X5,0)","v":0},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Y5,0)","v":0},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Z5,0)","v":0},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AA5,0)","v":0},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AB5,0)","v":0},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AC5,0)","v":0},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AD5,0)","v":0},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AE5,0)","v":0},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AF5,0)","v":0},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AG5,0)","v":0},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AH5,0)","v":0},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AI5,0)","v":0},null,null,{"$f":"F49-'Base case'!F49","v":0},{"$f":"G49-'Base case'!G49","v":0},{"$f":"H49-'Base case'!H49","v":0},{"$f":"I49-'Base case'!I49","v":0},{"$f":"J49-'Base case'!J49","v":0},{"$f":"K49-'Base case'!K49","v":0},{"$f":"L49-'Base case'!L49","v":0},{"$f":"M49-'Base case'!M49","v":0},{"$f":"N49-'Base case'!N49","v":0},{"$f":"O49-'Base case'!O49","v":0},{"$f":"P49-'Base case'!P49","v":0},{"$f":"Q49-'Base case'!Q49","v":0},{"$f":"R49-'Base case'!R49","v":0},{"$f":"S49-'Base case'!S49","v":0},{"$f":"T49-'Base case'!T49","v":0},{"$f":"U49-'Base case'!U49","v":0},{"$f":"V49-'Base case'!V49","v":0},{"$f":"W49-'Base case'!W49","v":0},{"$f":"X49-'Base case'!X49","v":0},{"$f":"Y49-'Base case'!Y49","v":0},{"$f":"Z49-'Base case'!Z49","v":0},{"$f":"AA49-'Base case'!AA49","v":0},{"$f":"AB49-'Base case'!AB49","v":0},{"$f":"AC49-'Base case'!AC49","v":0},{"$f":"AD49-'Base case'!AD49","v":0},{"$f":"AE49-'Base case'!AE49","v":0},{"$f":"AF49-'Base case'!AF49","v":0}]
[null,null,"Operating costs"]
[null,null,"   fixed","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*F5)","v":0},{"$f":"-IF(G2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*G5)","v":0},{"$f":"-IF(H2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*H5)","v":-3},{"$f":"-IF(I2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*I5)","v":-3},{"$f":"-IF(J2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*J5)","v":-3},{"$f":"-IF(K2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*K5)","v":-3},{"$f":"-IF(L2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*L5)","v":-3},{"$f":"-IF(M2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*M5)","v":-3},{"$f":"-IF(N2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*N5)","v":-3},{"$f":"-IF(O2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*O5)","v":-3},{"$f":"-IF(P2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*P5)","v":-3},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Q5)","v":-3},{"$f":"-IF(R2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*R5)","v":-3},{"$f":"-IF(S2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*S5)","v":-3},{"$f":"-IF(T2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*T5)","v":-3},{"$f":"-IF(U2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*U5)","v":-3},{"$f":"-IF(V2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*V5)","v":-3},{"$f":"-IF(W2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*W5)","v":-3},{"$f":"-IF(X2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*X5)","v":-3},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Y5)","v":-3},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Z5)","v":-3},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AA5)","v":-3},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AB5)","v":-3},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AC5)","v":-3},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AD5)","v":-3},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AE5)","v":-3},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AF5)","v":-3},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AG5)","v":-3},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AH5)","v":-3},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AI5)","v":-3},null,null,{"$f":"F51-'Base case'!F51","v":0},{"$f":"G51-'Base case'!G51","v":0},{"$f":"H51-'Base case'!H51","v":0},{"$f":"I51-'Base case'!I51","v":0},{"$f":"J51-'Base case'!J51","v":0},{"$f":"K51-'Base case'!K51","v":0},{"$f":"L51-'Base case'!L51","v":0},{"$f":"M51-'Base case'!M51","v":0},{"$f":"N51-'Base case'!N51","v":0},{"$f":"O51-'Base case'!O51","v":0},{"$f":"P51-'Base case'!P51","v":0},{"$f":"Q51-'Base case'!Q51","v":0},{"$f":"R51-'Base case'!R51","v":0},{"$f":"S51-'Base case'!S51","v":0},{"$f":"T51-'Base case'!T51","v":0},{"$f":"U51-'Base case'!U51","v":0},{"$f":"V51-'Base case'!V51","v":0},{"$f":"W51-'Base case'!W51","v":0},{"$f":"X51-'Base case'!X51","v":0},{"$f":"Y51-'Base case'!Y51","v":0},{"$f":"Z51-'Base case'!Z51","v":0},{"$f":"AA51-'Base case'!AA51","v":0},{"$f":"AB51-'Base case'!AB51","v":0},{"$f":"AC51-'Base case'!AC51","v":0},{"$f":"AD51-'Base case'!AD51","v":0},{"$f":"AE51-'Base case'!AE51","v":0},{"$f":"AF51-'Base case'!AF51","v":0}]
[null,null,"   variable","$m",null,{"$f":"-F4*'Cost assumptions'!$E$12","v":0},{"$f":"-G4*'Cost assumptions'!$E$12","v":0},{"$f":"-H4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-I4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-J4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-K4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-L4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-M4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-N4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-O4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-P4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Q4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-R4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-S4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-T4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-U4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-V4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-W4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-X4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Y4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Z4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AA4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AB4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AC4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AD4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AE4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AF4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AG4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AH4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AI4*'Cost assumptions'!$E$12","v":-2.8653900000000001},null,null,{"$f":"F52-'Base case'!F52","v":0},{"$f":"G52-'Base case'!G52","v":0},{"$f":"H52-'Base case'!H52","v":0.1346099999999999},{"$f":"I52-'Base case'!I52","v":0.1346099999999999},{"$f":"J52-'Base case'!J52","v":0.1346099999999999},{"$f":"K52-'Base case'!K52","v":0.1346099999999999},{"$f":"L52-'Base case'!L52","v":0.1346099999999999},{"$f":"M52-'Base case'!M52","v":0.1346099999999999},{"$f":"N52-'Base case'!N52","v":0.1346099999999999},{"$f":"O52-'Base case'!O52","v":0.1346099999999999},{"$f":"P52-'Base case'!P52","v":0.1346099999999999},{"$f":"Q52-'Base case'!Q52","v":0.1346099999999999},{"$f":"R52-'Base case'!R52","v":0.1346099999999999},{"$f":"S52-'Base case'!S52","v":0.1346099999999999},{"$f":"T52-'Base case'!T52","v":0.1346099999999999},{"$f":"U52-'Base case'!U52","v":0.1346099999999999},{"$f":"V52-'Base case'!V52","v":0.1346099999999999},{"$f":"W52-'Base case'!W52","v":0.1346099999999999},{"$f":"X52-'Base case'!X52","v":0.1346099999999999},{"$f":"Y52-'Base case'!Y52","v":0.1346099999999999},{"$f":"Z52-'Base case'!Z52","v":0.1346099999999999},{"$f":"AA52-'Base case'!AA52","v":0.1346099999999999},{"$f":"AB52-'Base case'!AB52","v":0.1346099999999999},{"$f":"AC52-'Base case'!AC52","v":0.1346099999999999},{"$f":"AD52-'Base case'!AD52","v":0.1346099999999999},{"$f":"AE52-'Base case'!AE52","v":0.1346099999999999},{"$f":"AF52-'Base case'!AF52","v":0.1346099999999999}]
[null,null,"Disposal costs","$m",null,{"$f":"'Base case'!F53*('Revenue assumptions'!$E$5*(1+F$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+F$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!G53*('Revenue assumptions'!$E$5*(1+G$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+G$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!H53*('Revenue assumptions'!$E$5*(1+H$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+H$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!I53*('Revenue assumptions'!$E$5*(1+I$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+I$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!J53*('Revenue assumptions'!$E$5*(1+J$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+J$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!K53*('Revenue assumptions'!$E$5*(1+K$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+K$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!L53*('Revenue assumptions'!$E$5*(1+L$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+L$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!M53*('Revenue assumptions'!$E$5*(1+M$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+M$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!N53*('Revenue assumptions'!$E$5*(1+N$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+N$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!O53*('Revenue assumptions'!$E$5*(1+O$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+O$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!P53*('Revenue assumptions'!$E$5*(1+P$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+P$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Q53*('Revenue assumptions'!$E$5*(1+Q$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Q$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!R53*('Revenue assumptions'!$E$5*(1+R$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+R$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!S53*('Revenue assumptions'!$E$5*(1+S$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+S$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!T53*('Revenue assumptions'!$E$5*(1+T$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+T$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!U53*('Revenue assumptions'!$E$5*(1+U$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+U$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!V53*('Revenue assumptions'!$E$5*(1+V$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+V$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!W53*('Revenue assumptions'!$E$5*(1+W$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+W$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!X53*('Revenue assumptions'!$E$5*(1+X$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+X$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Y53*('Revenue assumptions'!$E$5*(1+Y$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Y$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Z53*('Revenue assumptions'!$E$5*(1+Z$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Z$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AA53*('Revenue assumptions'!$E$5*(1+AA$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AA$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AB53*('Revenue assumptions'!$E$5*(1+AB$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AB$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AC53*('Revenue assumptions'!$E$5*(1+AC$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AC$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AD53*('Revenue assumptions'!$E$5*(1+AD$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AD$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AE53*('Revenue assumptions'!$E$5*(1+AE$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AE$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AF53*('Revenue assumptions'!$E$5*(1+AF$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AF$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AG53*('Revenue assumptions'!$E$5*(1+AG$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AG$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AH53*('Revenue assumptions'!$E$5*(1+AH$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AH$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AI53*('Revenue assumptions'!$E$5*(1+AI$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AI$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},null,null,{"$f":"F53-'Base case'!F53","v":0},{"$f":"G53-'Base case'!G53","v":0},{"$f":"H53-'Base case'!H53","v":0},{"$f":"I53-'Base case'!I53","v":0},{"$f":"J53-'Base case'!J53","v":0},{"$f":"K53-'Base case'!K53","v":0},{"$f":"L53-'Base case'!L53","v":0},{"$f":"M53-'Base case'!M53","v":0},{"$f":"N53-'Base case'!N53","v":0},{"$f":"O53-'Base case'!O53","v":0},{"$f":"P53-'Base case'!P53","v":0},{"$f":"Q53-'Base case'!Q53","v":0},{"$f":"R53-'Base case'!R53","v":0},{"$f":"S53-'Base case'!S53","v":0},{"$f":"T53-'Base case'!T53","v":0},{"$f":"U53-'Base case'!U53","v":0},{"$f":"V53-'Base case'!V53","v":0},{"$f":"W53-'Base case'!W53","v":0},{"$f":"X53-'Base case'!X53","v":0},{"$f":"Y53-'Base case'!Y53","v":0},{"$f":"Z53-'Base case'!Z53","v":0},{"$f":"AA53-'Base case'!AA53","v":0},{"$f":"AB53-'Base case'!AB53","v":0},{"$f":"AC53-'Base case'!AC53","v":0},{"$f":"AD53-'Base case'!AD53","v":0},{"$f":"AE53-'Base case'!AE53","v":0},{"$f":"AF53-'Base case'!AF53","v":0}]
[null,null,"CDS costs - fixed","$m",null,{"$f":"-F$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-G$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-H$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-I$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-J$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-K$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-L$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-M$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-N$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-O$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-P$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Q$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-R$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-S$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-T$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-U$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-V$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-W$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-X$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Y$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Z$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AA$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AB$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AC$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AD$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AE$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AF$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AG$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AH$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AI$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},null,null,{"$f":"F54-'Base case'!F54","v":0},{"$f":"G54-'Base case'!G54","v":0},{"$f":"H54-'Base case'!H54","v":-0.13700000000000001},{"$f":"I54-'Base case'!I54","v":-0.13700000000000001},{"$f":"J54-'Base case'!J54","v":-0.13700000000000001},{"$f":"K54-'Base case'!K54","v":-0.13700000000000001},{"$f":"L54-'Base case'!L54","v":-0.13700000000000001},{"$f":"M54-'Base case'!M54","v":-0.13700000000000001},{"$f":"N54-'Base case'!N54","v":-0.13700000000000001},{"$f":"O54-'Base case'!O54","v":-0.13700000000000001},{"$f":"P54-'Base case'!P54","v":-0.13700000000000001},{"$f":"Q54-'Base case'!Q54","v":-0.13700000000000001},{"$f":"R54-'Base case'!R54","v":-0.13700000000000001},{"$f":"S54-'Base case'!S54","v":-0.13700000000000001},{"$f":"T54-'Base case'!T54","v":-0.13700000000000001},{"$f":"U54-'Base case'!U54","v":-0.13700000000000001},{"$f":"V54-'Base case'!V54","v":-0.13700000000000001},{"$f":"W54-'Base case'!W54","v":-0.13700000000000001},{"$f":"X54-'Base case'!X54","v":-0.13700000000000001},{"$f":"Y54-'Base case'!Y54","v":-0.13700000000000001},{"$f":"Z54-'Base case'!Z54","v":-0.13700000000000001},{"$f":"AA54-'Base case'!AA54","v":-0.13700000000000001},{"$f":"AB54-'Base case'!AB54","v":-0.13700000000000001},{"$f":"AC54-'Base case'!AC54","v":-0.13700000000000001},{"$f":"AD54-'Base case'!AD54","v":-0.13700000000000001},{"$f":"AE54-'Base case'!AE54","v":-0.13700000000000001},{"$f":"AF54-'Base case'!AF54","v":-0.13700000000000001}]
[null,null,"CDS costs - variable council","$m",null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0}]
[null,null,"CDS costs - variable commercial","$m",null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0}]
[null,null,"Total costs","$m",null,{"$f":"SUM(F49:F56)","v":-5.0625},{"$f":"SUM(G49:G56)","v":-5.0625},-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,null,null,{"$f":"F57-'Base case'!F57","v":0},{"$f":"G57-'Base case'!G57","v":0},{"$f":"H57-'Base case'!H57","v":-2.3900000000001143E-3},{"$f":"I57-'Base case'!I57","v":-2.3900000000001143E-3},{"$f":"J57-'Base case'!J57","v":-2.3900000000001143E-3},{"$f":"K57-'Base case'!K57","v":-2.3900000000001143E-3},{"$f":"L57-'Base case'!L57","v":-2.3900000000001143E-3},{"$f":"M57-'Base case'!M57","v":-2.3900000000001143E-3},{"$f":"N57-'Base case'!N57","v":-2.3900000000001143E-3},{"$f":"O57-'Base case'!O57","v":-2.3900000000001143E-3},{"$f":"P57-'Base case'!P57","v":-2.3900000000001143E-3},{"$f":"Q57-'Base case'!Q57","v":-2.3900000000001143E-3},{"$f":"R57-'Base case'!R57","v":-2.3900000000001143E-3},{"$f":"S57-'Base case'!S57","v":-2.3900000000001143E-3},{"$f":"T57-'Base case'!T57","v":-2.3900000000001143E-3},{"$f":"U57-'Base case'!U57","v":-2.3900000000001143E-3},{"$f":"V57-'Base case'!V57","v":-2.3900000000001143E-3},{"$f":"W57-'Base case'!W57","v":-2.3900000000001143E-3},{"$f":"X57-'Base case'!X57","v":-2.3900000000001143E-3},{"$f":"Y57-'Base case'!Y57","v":-2.3900000000001143E-3},{"$f":"Z57-'Base case'!Z57","v":-2.3900000000001143E-3},{"$f":"AA57-'Base case'!AA57","v":-2.3900000000001143E-3},{"$f":"AB57-'Base case'!AB57","v":-2.3900000000001143E-3},{"$f":"AC57-'Base case'!AC57","v":-2.3900000000001143E-3},{"$f":"AD57-'Base case'!AD57","v":-2.3900000000001143E-3},{"$f":"AE57-'Base case'!AE57","v":-2.3900000000001143E-3},{"$f":"AF57-'Base case'!AF57","v":-2.3900000000001143E-3}]
[]
[null,"Financial metrics"]
[null,null,"Net revenue","$m",null,{"$f":"IF(F2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F46+F57,0)","v":-5.0625},{"$f":"IF(G2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G46+G57,0)","v":-5.0625},{"$f":"IF(H2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H46+H57,0)","v":-2.8703999999999983},{"$f":"IF(I2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I46+I57,0)","v":-2.8703999999999983},{"$f":"IF(J2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J46+J57,0)","v":-2.8703999999999983},{"$f":"IF(K2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K46+K57,0)","v":-2.8703999999999983},{"$f":"IF(L2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L46+L57,0)","v":-2.8703999999999983},{"$f":"IF(M2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M46+M57,0)","v":-2.8703999999999983},{"$f":"IF(N2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N46+N57,0)","v":-2.8703999999999983},{"$f":"IF(O2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O46+O57,0)","v":-2.8703999999999983},{"$f":"IF(P2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P46+P57,0)","v":-2.8703999999999983},{"$f":"IF(Q2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q46+Q57,0)","v":-2.8703999999999983},{"$f":"IF(R2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R46+R57,0)","v":-2.8703999999999983},{"$f":"IF(S2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S46+S57,0)","v":-2.8703999999999983},{"$f":"IF(T2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T46+T57,0)","v":0},{"$f":"IF(U2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U46+U57,0)","v":0},{"$f":"IF(V2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V46+V57,0)","v":0},{"$f":"IF(W2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W46+W57,0)","v":0},{"$f":"IF(X2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X46+X57,0)","v":0},{"$f":"IF(Y2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y46+Y57,0)","v":0},{"$f":"IF(Z2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z46+Z57,0)","v":0},{"$f":"IF(AA2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA46+AA57,0)","v":0},{"$f":"IF(AB2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB46+AB57,0)","v":0},{"$f":"IF(AC2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC46+AC57,0)","v":0},{"$f":"IF(AD2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD46+AD57,0)","v":0},{"$f":"IF(AE2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE46+AE57,0)","v":0},{"$f":"IF(AF2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF46+AF57,0)","v":0},{"$f":"IF(AG2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG46+AG57,0)","v":0},{"$f":"IF(AH2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH46+AH57,0)","v":0},{"$f":"IF(AI2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI46+AI57,0)","v":0},null,null,{"$f":"F60-'Base case'!F60","v":0},{"$f":"G60-'Base case'!G60","v":0},{"$f":"H60-'Base case'!H60","v":0},{"$f":"I60-'Base case'!I60","v":0},{"$f":"J60-'Base case'!J60","v":0},{"$f":"K60-'Base case'!K60","v":0},{"$f":"L60-'Base case'!L60","v":0},{"$f":"M60-'Base case'!M60","v":0},{"$f":"N60-'Base case'!N60","v":0},{"$f":"O60-'Base case'!O60","v":0},{"$f":"P60-'Base case'!P60","v":0},{"$f":"Q60-'Base case'!Q60","v":0},{"$f":"R60-'Base case'!R60","v":0},{"$f":"S60-'Base case'!S60","v":0},{"$f":"T60-'Base case'!T60","v":0},{"$f":"U60-'Base case'!U60","v":0},{"$f":"V60-'Base case'!V60","v":0},{"$f":"W60-'Base case'!W60","v":0},{"$f":"X60-'Base case'!X60","v":0},{"$f":"Y60-'Base case'!Y60","v":0},{"$f":"Z60-'Base case'!Z60","v":0},{"$f":"AA60-'Base case'!AA60","v":0},{"$f":"AB60-'Base case'!AB60","v":0},{"$f":"AC60-'Base case'!AC60","v":0},{"$f":"AD60-'Base case'!AD60","v":0},{"$f":"AE60-'Base case'!AE60","v":0},{"$f":"AF60-'Base case'!AF60","v":0}]
[null,null,"Internal rate of return","Per cent",null,{"$f":"IRR(F60:AI60,7%)","v":{"$error":"#NUM!"}}]
[null,null,"Net profit","$m, pv",null,{"$f":"NPV('Cost assumptions'!$E$5,'CDS case - revenue share'!F60:AI60)","v":-29.066347930516599}]
[null,null,"Operating margin (year 10)","Per cent",null,{"$f":"(O46+O57)/ABS(O57)","v":-0.40053639280027997}]
[]
[null,"Difference to base case"]
[null,null,"Net profit","$m, pv",null,{"$f":"F62-'Base case'!F62","v":0}]
[]
[null,null,"Macro linked to F66 and D1"]
[]
[]
[]
[null,"NPV summary",null,"$m, pv"]
[null,null,"Revenue "]
[null,null,"Gate fees",{"$f":"NPV('Cost assumptions'!$E$5,F74:AI74)","v":19.878499333830639},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F8+F9,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G8+G9,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H8+H9,0)","v":2.8653900000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I8+I9,0)","v":2.8653900000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J8+J9,0)","v":2.8653900000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K8+K9,0)","v":2.8653900000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L8+L9,0)","v":2.8653900000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M8+M9,0)","v":2.8653900000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N8+N9,0)","v":2.8653900000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O8+O9,0)","v":2.8653900000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P8+P9,0)","v":2.8653900000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q8+Q9,0)","v":2.8653900000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R8+R9,0)","v":2.8653900000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S8+S9,0)","v":2.8653900000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T8+T9,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U8+U9,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V8+V9,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W8+W9,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X8+X9,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y8+Y9,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z8+Z9,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA8+AA9,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB8+AB9,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC8+AC9,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD8+AD9,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE8+AE9,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF8+AF9,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG8+AG9,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH8+AH9,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI8+AI9,0)","v":0}]
[null,null,"Sale of outputs",{"$f":"NPV('Cost assumptions'!$E$5,F75:AI75)","v":9.2728174250544289},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F11:F27),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G11:G27),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H11:H27),0)","v":1.3366319999999998},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I11:I27),0)","v":1.3366319999999998},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J11:J27),0)","v":1.3366319999999998},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K11:K27),0)","v":1.3366319999999998},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L11:L27),0)","v":1.3366319999999998},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M11:M27),0)","v":1.3366319999999998},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N11:N27),0)","v":1.3366319999999998},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O11:O27),0)","v":1.3366319999999998},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P11:P27),0)","v":1.3366319999999998},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q11:Q27),0)","v":1.3366319999999998},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R11:R27),0)","v":1.3366319999999998},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S11:S27),0)","v":1.3366319999999998},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T11:T27),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U11:U27),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V11:V27),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W11:W27),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X11:X27),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y11:Y27),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z11:Z27),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA11:AA27),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB11:AB27),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC11:AC27),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD11:AD27),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE11:AE27),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF11:AF27),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG11:AG27),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH11:AH27),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI11:AI27),0)","v":0}]
[null,null,"CDS refunds",{"$f":"NPV('Cost assumptions'!$E$5,F76:AI76)","v":0.65189828449230591},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F29:F45),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G29:G45),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H29:H45),0)","v":9.3968000000000565E-2},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I29:I45),0)","v":9.3968000000000565E-2},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J29:J45),0)","v":9.3968000000000565E-2},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K29:K45),0)","v":9.3968000000000565E-2},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L29:L45),0)","v":9.3968000000000565E-2},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M29:M45),0)","v":9.3968000000000565E-2},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N29:N45),0)","v":9.3968000000000565E-2},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O29:O45),0)","v":9.3968000000000565E-2},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P29:P45),0)","v":9.3968000000000565E-2},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q29:Q45),0)","v":9.3968000000000565E-2},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R29:R45),0)","v":9.3968000000000565E-2},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S29:S45),0)","v":9.3968000000000565E-2},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T29:T45),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U29:U45),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V29:V45),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W29:W45),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X29:X45),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y29:Y45),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z29:Z45),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA29:AA45),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB29:AB45),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC29:AC45),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD29:AD45),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE29:AE45),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF29:AF45),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG29:AG45),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH29:AH45),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI29:AI45),0)","v":0}]
[null,null,"Costs"]
[null,null,"Capital costs",{"$f":"NPV('Cost assumptions'!$E$5,F78:AI78)","v":-9.1530919730980873},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F49,0)","v":-5.0625},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G49,0)","v":-5.0625},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H49,0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I49,0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J49,0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K49,0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L49,0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M49,0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N49,0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O49,0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P49,0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q49,0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R49,0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S49,0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T49,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U49,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V49,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W49,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X49,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y49,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z49,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA49,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB49,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC49,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD49,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE49,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF49,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG49,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH49,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI49,0)","v":0}]
[null,null,"Operating costs",{"$f":"NPV('Cost assumptions'!$E$5,F79:AI79)","v":-40.690848787654339},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F51+F52,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G51+G52,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H51+H52,0)","v":-5.8653899999999997},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I51+I52,0)","v":-5.8653899999999997},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J51+J52,0)","v":-5.8653899999999997},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K51+K52,0)","v":-5.8653899999999997},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L51+L52,0)","v":-5.8653899999999997},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M51+M52,0)","v":-5.8653899999999997},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N51+N52,0)","v":-5.8653899999999997},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O51+O52,0)","v":-5.8653899999999997},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P51+P52,0)","v":-5.8653899999999997},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q51+Q52,0)","v":-5.8653899999999997},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R51+R52,0)","v":-5.8653899999999997},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S51+S52,0)","v":-5.8653899999999997},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T51+T52,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U51+U52,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V51+V52,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W51+W52,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X51+X52,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y51+Y52,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z51+Z52,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA51+AA52,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB51+AB52,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC51+AC52,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD51+AD52,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE51+AE52,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF51+AF52,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG51+AG52,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH51+AH52,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI51+AI52,0)","v":0}]
[null,null,"Disposal costs",{"$f":"NPV('Cost assumptions'!$E$5,F80:AI80)","v":-8.075191588083598},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F53,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G53,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H53,0)","v":-1.1639999999999999},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I53,0)","v":-1.1639999999999999},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J53,0)","v":-1.1639999999999999},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K53,0)","v":-1.1639999999999999},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L53,0)","v":-1.1639999999999999},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M53,0)","v":-1.1639999999999999},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N53,0)","v":-1.1639999999999999},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O53,0)","v":-1.1639999999999999},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P53,0)","v":-1.1639999999999999},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q53,0)","v":-1.1639999999999999},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R53,0)","v":-1.1639999999999999},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S53,0)","v":-1.1639999999999999},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T53,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U53,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V53,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W53,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X53,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y53,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z53,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA53,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB53,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC53,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD53,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE53,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF53,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG53,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH53,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI53,0)","v":0}]
[null,null,"CDS costs",{"$f":"NPV('Cost assumptions'!$E$5,F81:AI81)","v":-0.95043062505794917},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F54+F55+F56,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G54+G55+G56,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H54+H55+H56,0)","v":-0.13700000000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I54+I55+I56,0)","v":-0.13700000000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J54+J55+J56,0)","v":-0.13700000000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K54+K55+K56,0)","v":-0.13700000000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L54+L55+L56,0)","v":-0.13700000000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M54+M55+M56,0)","v":-0.13700000000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N54+N55+N56,0)","v":-0.13700000000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O54+O55+O56,0)","v":-0.13700000000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P54+P55+P56,0)","v":-0.13700000000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q54+Q55+Q56,0)","v":-0.13700000000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R54+R55+R56,0)","v":-0.13700000000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S54+S55+S56,0)","v":-0.13700000000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T54+T55+T56,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U54+U55+U56,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V54+V55+V56,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W54+W55+W56,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X54+X55+X56,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y54+Y55+Y56,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z54+Z55+Z56,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA54+AA55+AA56,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB54+AB55+AB56,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC54+AC55+AC56,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD54+AD55+AD56,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE54+AE55+AE56,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF54+AF55+AF56,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG54+AG55+AG56,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH54+AH55+AH56,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI54+AI55+AI56,0)","v":0}]
[null,null,"Check",null,null,{"$f":"SUM(F74:F81)-F60","v":0},{"$f":"SUM(G74:G81)-G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Comemrcial neutrality calculations"]
[]
[null,null,"Revenue"]
[null,null,"Gate fees","$m",null,{"$f":"SUM(F9)","v":0},{"$f":"SUM(G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Product sales","$m",null,{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS","$m",null,{"$f":"SUM(F38:F45)","v":0},{"$f":"SUM(G38:G45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,"Operating costs","$m",null,{"$f":"F52*((1-F$3)*'Revenue assumptions'!$D$6+F$3*'CDS assumptions'!$I$5)","v":0},{"$f":"G52*((1-G$3)*'Revenue assumptions'!$D$6+G$3*'CDS assumptions'!$I$5)","v":0},{"$f":"H52*((1-H$3)*'Revenue assumptions'!$D$6+H$3*'CDS assumptions'!$I$5)","v":0},{"$f":"I52*((1-I$3)*'Revenue assumptions'!$D$6+I$3*'CDS assumptions'!$I$5)","v":0},{"$f":"J52*((1-J$3)*'Revenue assumptions'!$D$6+J$3*'CDS assumptions'!$I$5)","v":0},{"$f":"K52*((1-K$3)*'Revenue assumptions'!$D$6+K$3*'CDS assumptions'!$I$5)","v":0},{"$f":"L52*((1-L$3)*'Revenue assumptions'!$D$6+L$3*'CDS assumptions'!$I$5)","v":0},{"$f":"M52*((1-M$3)*'Revenue assumptions'!$D$6+M$3*'CDS assumptions'!$I$5)","v":0},{"$f":"N52*((1-N$3)*'Revenue assumptions'!$D$6+N$3*'CDS assumptions'!$I$5)","v":0},{"$f":"O52*((1-O$3)*'Revenue assumptions'!$D$6+O$3*'CDS assumptions'!$I$5)","v":0},{"$f":"P52*((1-P$3)*'Revenue assumptions'!$D$6+P$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Q52*((1-Q$3)*'Revenue assumptions'!$D$6+Q$3*'CDS assumptions'!$I$5)","v":0},{"$f":"R52*((1-R$3)*'Revenue assumptions'!$D$6+R$3*'CDS assumptions'!$I$5)","v":0},{"$f":"S52*((1-S$3)*'Revenue assumptions'!$D$6+S$3*'CDS assumptions'!$I$5)","v":0},{"$f":"T52*((1-T$3)*'Revenue assumptions'!$D$6+T$3*'CDS assumptions'!$I$5)","v":0},{"$f":"U52*((1-U$3)*'Revenue assumptions'!$D$6+U$3*'CDS assumptions'!$I$5)","v":0},{"$f":"V52*((1-V$3)*'Revenue assumptions'!$D$6+V$3*'CDS assumptions'!$I$5)","v":0},{"$f":"W52*((1-W$3)*'Revenue assumptions'!$D$6+W$3*'CDS assumptions'!$I$5)","v":0},{"$f":"X52*((1-X$3)*'Revenue assumptions'!$D$6+X$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Y52*((1-Y$3)*'Revenue assumptions'!$D$6+Y$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Z52*((1-Z$3)*'Revenue assumptions'!$D$6+Z$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AA52*((1-AA$3)*'Revenue assumptions'!$D$6+AA$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AB52*((1-AB$3)*'Revenue assumptions'!$D$6+AB$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AC52*((1-AC$3)*'Revenue assumptions'!$D$6+AC$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AD52*((1-AD$3)*'Revenue assumptions'!$D$6+AD$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AE52*((1-AE$3)*'Revenue assumptions'!$D$6+AE$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AF52*((1-AF$3)*'Revenue assumptions'!$D$6+AF$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AG52*((1-AG$3)*'Revenue assumptions'!$D$6+AG$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AH52*((1-AH$3)*'Revenue assumptions'!$D$6+AH$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AI52*((1-AI$3)*'Revenue assumptions'!$D$6+AI$3*'CDS assumptions'!$I$5)","v":0}]
[null,null,"Disposal costs","$m",null,{"$f":"F53*((1-F$3)*'Revenue assumptions'!$E$6+F$3*'CDS assumptions'!$J$5)","v":0},{"$f":"G53*((1-G$3)*'Revenue assumptions'!$E$6+G$3*'CDS assumptions'!$J$5)","v":0},{"$f":"H53*((1-H$3)*'Revenue assumptions'!$E$6+H$3*'CDS assumptions'!$J$5)","v":0},{"$f":"I53*((1-I$3)*'Revenue assumptions'!$E$6+I$3*'CDS assumptions'!$J$5)","v":0},{"$f":"J53*((1-J$3)*'Revenue assumptions'!$E$6+J$3*'CDS assumptions'!$J$5)","v":0},{"$f":"K53*((1-K$3)*'Revenue assumptions'!$E$6+K$3*'CDS assumptions'!$J$5)","v":0},{"$f":"L53*((1-L$3)*'Revenue assumptions'!$E$6+L$3*'CDS assumptions'!$J$5)","v":0},{"$f":"M53*((1-M$3)*'Revenue assumptions'!$E$6+M$3*'CDS assumptions'!$J$5)","v":0},{"$f":"N53*((1-N$3)*'Revenue assumptions'!$E$6+N$3*'CDS assumptions'!$J$5)","v":0},{"$f":"O53*((1-O$3)*'Revenue assumptions'!$E$6+O$3*'CDS assumptions'!$J$5)","v":0},{"$f":"P53*((1-P$3)*'Revenue assumptions'!$E$6+P$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Q53*((1-Q$3)*'Revenue assumptions'!$E$6+Q$3*'CDS assumptions'!$J$5)","v":0},{"$f":"R53*((1-R$3)*'Revenue assumptions'!$E$6+R$3*'CDS assumptions'!$J$5)","v":0},{"$f":"S53*((1-S$3)*'Revenue assumptions'!$E$6+S$3*'CDS assumptions'!$J$5)","v":0},{"$f":"T53*((1-T$3)*'Revenue assumptions'!$E$6+T$3*'CDS assumptions'!$J$5)","v":0},{"$f":"U53*((1-U$3)*'Revenue assumptions'!$E$6+U$3*'CDS assumptions'!$J$5)","v":0},{"$f":"V53*((1-V$3)*'Revenue assumptions'!$E$6+V$3*'CDS assumptions'!$J$5)","v":0},{"$f":"W53*((1-W$3)*'Revenue assumptions'!$E$6+W$3*'CDS assumptions'!$J$5)","v":0},{"$f":"X53*((1-X$3)*'Revenue assumptions'!$E$6+X$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Y53*((1-Y$3)*'Revenue assumptions'!$E$6+Y$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Z53*((1-Z$3)*'Revenue assumptions'!$E$6+Z$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AA53*((1-AA$3)*'Revenue assumptions'!$E$6+AA$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AB53*((1-AB$3)*'Revenue assumptions'!$E$6+AB$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AC53*((1-AC$3)*'Revenue assumptions'!$E$6+AC$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AD53*((1-AD$3)*'Revenue assumptions'!$E$6+AD$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AE53*((1-AE$3)*'Revenue assumptions'!$E$6+AE$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AF53*((1-AF$3)*'Revenue assumptions'!$E$6+AF$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AG53*((1-AG$3)*'Revenue assumptions'!$E$6+AG$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AH53*((1-AH$3)*'Revenue assumptions'!$E$6+AH$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AI53*((1-AI$3)*'Revenue assumptions'!$E$6+AI$3*'CDS assumptions'!$J$5)","v":0}]
[null,null,"CDS variable costs","$m",null,{"$f":"F56","v":0},{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"$m, pv"]
[null,null,"Net operating profit (excl fixed operating costs)",{"$f":"NPV('Cost assumptions'!$E$5,F96:AI96)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F87:F94),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G87:G94),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H87:H94),0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I87:I94),0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J87:J94),0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K87:K94),0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L87:L94),0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M87:M94),0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N87:N94),0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O87:O94),0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P87:P94),0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q87:Q94),0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R87:R94),0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S87:S94),0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T87:T94),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U87:U94),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V87:V94),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W87:W94),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X87:X94),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y87:Y94),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z87:Z94),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA87:AA94),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB87:AB94),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC87:AC94),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD87:AD94),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE87:AE94),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF87:AF94),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG87:AG94),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH87:AH94),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI87:AI94),0)","v":0}]
[]
[]
[null,null,"Change in gate fee revenue","$m",null,{"$f":"'Base case'!F95-'CDS case - no revenue share'!F96","v":0},{"$f":"'Base case'!G95-'CDS case - no revenue share'!G96","v":0},{"$f":"'Base case'!H95-'CDS case - no revenue share'!H96","v":0},{"$f":"'Base case'!I95-'CDS case - no revenue share'!I96","v":0},{"$f":"'Base case'!J95-'CDS case - no revenue share'!J96","v":0},{"$f":"'Base case'!K95-'CDS case - no revenue share'!K96","v":0},{"$f":"'Base case'!L95-'CDS case - no revenue share'!L96","v":0},{"$f":"'Base case'!M95-'CDS case - no revenue share'!M96","v":0},{"$f":"'Base case'!N95-'CDS case - no revenue share'!N96","v":0},{"$f":"'Base case'!O95-'CDS case - no revenue share'!O96","v":0},{"$f":"'Base case'!P95-'CDS case - no revenue share'!P96","v":0},{"$f":"'Base case'!Q95-'CDS case - no revenue share'!Q96","v":0},{"$f":"'Base case'!R95-'CDS case - no revenue share'!R96","v":0},{"$f":"'Base case'!S95-'CDS case - no revenue share'!S96","v":0},{"$f":"'Base case'!T95-'CDS case - no revenue share'!T96","v":0},{"$f":"'Base case'!U95-'CDS case - no revenue share'!U96","v":0},{"$f":"'Base case'!V95-'CDS case - no revenue share'!V96","v":0},{"$f":"'Base case'!W95-'CDS case - no revenue share'!W96","v":0},{"$f":"'Base case'!X95-'CDS case - no revenue share'!X96","v":0},{"$f":"'Base case'!Y95-'CDS case - no revenue share'!Y96","v":0},{"$f":"'Base case'!Z95-'CDS case - no revenue share'!Z96","v":0},{"$f":"'Base case'!AA95-'CDS case - no revenue share'!AA96","v":0},{"$f":"'Base case'!AB95-'CDS case - no revenue share'!AB96","v":0},{"$f":"'Base case'!AC95-'CDS case - no revenue share'!AC96","v":0},{"$f":"'Base case'!AD95-'CDS case - no revenue share'!AD96","v":0},{"$f":"'Base case'!AE95-'CDS case - no revenue share'!AE96","v":0},{"$f":"'Base case'!AF95-'CDS case - no revenue share'!AF96","v":0},{"$f":"'Base case'!AG95-'CDS case - no revenue share'!AG96","v":0},{"$f":"'Base case'!AH95-'CDS case - no revenue share'!AH96","v":0},{"$f":"'Base case'!AI95-'CDS case - no revenue share'!AI96","v":0}]
[]
[null,null,"Revised gate fee with CDS","$/tonne",null,{"$f":"IF(F3=1,('CDS case - no revenue share'!F9+'CDS case - revenue share'!F99)/('CDS case - revenue share'!F4*'CDS assumptions'!$I$5),0)","v":0},{"$f":"IF(G3=1,('CDS case - no revenue share'!G9+'CDS case - revenue share'!G99)/('CDS case - revenue share'!G4*'CDS assumptions'!$I$5),0)","v":0},{"$f":"IF(H3=1,('CDS case - no revenue share'!H9+'CDS case - revenue share'!H99)/('CDS case - revenue share'!H4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I3=1,('CDS case - no revenue share'!I9+'CDS case - revenue share'!I99)/('CDS case - revenue share'!I4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J3=1,('CDS case - no revenue share'!J9+'CDS case - revenue share'!J99)/('CDS case - revenue share'!J4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K3=1,('CDS case - no revenue share'!K9+'CDS case - revenue share'!K99)/('CDS case - revenue share'!K4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L3=1,('CDS case - no revenue share'!L9+'CDS case - revenue share'!L99)/('CDS case - revenue share'!L4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M3=1,('CDS case - no revenue share'!M9+'CDS case - revenue share'!M99)/('CDS case - revenue share'!M4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N3=1,('CDS case - no revenue share'!N9+'CDS case - revenue share'!N99)/('CDS case - revenue share'!N4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O3=1,('CDS case - no revenue share'!O9+'CDS case - revenue share'!O99)/('CDS case - revenue share'!O4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P3=1,('CDS case - no revenue share'!P9+'CDS case - revenue share'!P99)/('CDS case - revenue share'!P4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q3=1,('CDS case - no revenue share'!Q9+'CDS case - revenue share'!Q99)/('CDS case - revenue share'!Q4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R3=1,('CDS case - no revenue share'!R9+'CDS case - revenue share'!R99)/('CDS case - revenue share'!R4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S3=1,('CDS case - no revenue share'!S9+'CDS case - revenue share'!S99)/('CDS case - revenue share'!S4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T3=1,('CDS case - no revenue share'!T9+'CDS case - revenue share'!T99)/('CDS case - revenue share'!T4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U3=1,('CDS case - no revenue share'!U9+'CDS case - revenue share'!U99)/('CDS case - revenue share'!U4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V3=1,('CDS case - no revenue share'!V9+'CDS case - revenue share'!V99)/('CDS case - revenue share'!V4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W3=1,('CDS case - no revenue share'!W9+'CDS case - revenue share'!W99)/('CDS case - revenue share'!W4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X3=1,('CDS case - no revenue share'!X9+'CDS case - revenue share'!X99)/('CDS case - revenue share'!X4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y3=1,('CDS case - no revenue share'!Y9+'CDS case - revenue share'!Y99)/('CDS case - revenue share'!Y4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z3=1,('CDS case - no revenue share'!Z9+'CDS case - revenue share'!Z99)/('CDS case - revenue share'!Z4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA3=1,('CDS case - no revenue share'!AA9+'CDS case - revenue share'!AA99)/('CDS case - revenue share'!AA4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB3=1,('CDS case - no revenue share'!AB9+'CDS case - revenue share'!AB99)/('CDS case - revenue share'!AB4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC3=1,('CDS case - no revenue share'!AC9+'CDS case - revenue share'!AC99)/('CDS case - revenue share'!AC4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD3=1,('CDS case - no revenue share'!AD9+'CDS case - revenue share'!AD99)/('CDS case - revenue share'!AD4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE3=1,('CDS case - no revenue share'!AE9+'CDS case - revenue share'!AE99)/('CDS case - revenue share'!AE4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF3=1,('CDS case - no revenue share'!AF9+'CDS case - revenue share'!AF99)/('CDS case - revenue share'!AF4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG3=1,('CDS case - no revenue share'!AG9+'CDS case - revenue share'!AG99)/('CDS case - revenue share'!AG4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH3=1,('CDS case - no revenue share'!AH9+'CDS case - revenue share'!AH99)/('CDS case - revenue share'!AH4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI3=1,('CDS case - no revenue share'!AI9+'CDS case - revenue share'!AI99)/('CDS case - revenue share'!AI4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Apply revised gate fee",{"$f":"IF(Scenarios!D15=\"Yes\",1,0)","v":1},null,{"$f":"$D$103*F99","v":0},{"$f":"$D$103*G99","v":0},{"$f":"$D$103*H99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Revenue neutral",{"$f":"D107","v":"Revenue neutral"},"Year for look-up",{"$f":"INDEX(F2:AI2,1,MATCH(1,F3:AI3,0))","v":3}]
[null,null,null,"% change","$m"]
[]
[null,null,"Revenue",{"$f":"INDEX($F$46:$AI$46,1,$G$107)/INDEX('Base case'!$F$46:$AI$46,1,$G$107)-1","v":5.5664244456887779E-4},{"$f":"INDEX($F$46:$AI$46,1,$G$107)","v":4.2959900000000015}]
[null,null,"Operating costs (all)",{"$f":"INDEX($F$57:$AI$57,1,$G$107)/INDEX('Base case'!$F$57:$AI$57,1,$G$107)-1","v":3.3361250697927503E-4},{"$f":"INDEX($F$57:$AI$57,1,$G$107)","v":-7.1663899999999998}]
[null,null,"Operating profit",{"$f":"INDEX($F$60:$AI$60,1,$G$107)/INDEX('Base case'!$F$60:$AI$60,1,$G$107)-1","v":0},{"$f":"INDEX($F$60:$AI$60,1,$G$107)","v":-2.8703999999999983}]
[]
[]
[]
[]
[null,null,"CDS revenue per input tonne",null,null,{"$f":"SUM(F29:F36)/(F4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G29:G36)/(G4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H29:H36)/(H4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(I29:I36)/(I4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(J29:J36)/(J4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(K29:K36)/(K4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(L29:L36)/(L4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(M29:M36)/(M4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(N29:N36)/(N4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(O29:O36)/(O4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(P29:P36)/(P4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(Q29:Q36)/(Q4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(R29:R36)/(R4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(S29:S36)/(S4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(T29:T36)/(T4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(U29:U36)/(U4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(V29:V36)/(V4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(W29:W36)/(W4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(X29:X36)/(X4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(Y29:Y36)/(Y4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(Z29:Z36)/(Z4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AA29:AA36)/(AA4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AB29:AB36)/(AB4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AC29:AC36)/(AC4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AD29:AD36)/(AD4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AE29:AE36)/(AE4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AF29:AF36)/(AF4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AG29:AG36)/(AG4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AH29:AH36)/(AH4*'CDS assumptions'!$I$4)","v":1.63970698578554},{"$f":"SUM(AI29:AI36)/(AI4*'CDS assumptions'!$I$4)","v":1.63970698578554}]
[]
[]
[null,null,"Product sales at unchanged prices"]
[null,null,{"$f":"C10","v":"Product sales - council"}]
[null,null,{"$f":"C11","v":"   paper and cardboard"},{"$f":"D11","v":"$m"},null,{"$f":"'Base case'!F11*(1+F$3*'CDS assumptions'!$D7)","v":0},{"$f":"'Base case'!G11*(1+G$3*'CDS assumptions'!$D7)","v":0},{"$f":"'Base case'!H11*(1+H$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!I11*(1+I$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!J11*(1+J$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!K11*(1+K$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!L11*(1+L$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!M11*(1+M$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!N11*(1+N$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!O11*(1+O$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!P11*(1+P$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Q11*(1+Q$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!R11*(1+R$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!S11*(1+S$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!T11*(1+T$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!U11*(1+U$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!V11*(1+V$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!W11*(1+W$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!X11*(1+X$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Y11*(1+Y$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!Z11*(1+Z$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AA11*(1+AA$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AB11*(1+AB$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AC11*(1+AC$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AD11*(1+AD$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AE11*(1+AE$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AF11*(1+AF$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AG11*(1+AG$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AH11*(1+AH$3*'CDS assumptions'!$D7)","v":1.4219999999999999},{"$f":"'Base case'!AI11*(1+AI$3*'CDS assumptions'!$D7)","v":1.4219999999999999}]
[null,null,{"$f":"C12","v":"   aluminium"},"$m",null,{"$f":"'Base case'!F12*(1+F$3*'CDS assumptions'!$D8)","v":0},{"$f":"'Base case'!G12*(1+G$3*'CDS assumptions'!$D8)","v":0},{"$f":"'Base case'!H12*(1+H$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!I12*(1+I$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!J12*(1+J$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!K12*(1+K$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!L12*(1+L$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!M12*(1+M$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!N12*(1+N$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!O12*(1+O$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!P12*(1+P$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Q12*(1+Q$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!R12*(1+R$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!S12*(1+S$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!T12*(1+T$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!U12*(1+U$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!V12*(1+V$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!W12*(1+W$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!X12*(1+X$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Y12*(1+Y$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!Z12*(1+Z$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AA12*(1+AA$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AB12*(1+AB$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AC12*(1+AC$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AD12*(1+AD$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AE12*(1+AE$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AF12*(1+AF$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AG12*(1+AG$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AH12*(1+AH$3*'CDS assumptions'!$D8)","v":0.41327999999999998},{"$f":"'Base case'!AI12*(1+AI$3*'CDS assumptions'!$D8)","v":0.41327999999999998}]
[null,null,{"$f":"C13","v":"   other metals"},"$m",null,{"$f":"'Base case'!F13*(1+F$3*'CDS assumptions'!$D9)","v":0},{"$f":"'Base case'!G13*(1+G$3*'CDS assumptions'!$D9)","v":0},{"$f":"'Base case'!H13*(1+H$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!I13*(1+I$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!J13*(1+J$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!K13*(1+K$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!L13*(1+L$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!M13*(1+M$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!N13*(1+N$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!O13*(1+O$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!P13*(1+P$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Q13*(1+Q$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!R13*(1+R$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!S13*(1+S$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!T13*(1+T$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!U13*(1+U$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!V13*(1+V$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!W13*(1+W$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!X13*(1+X$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Y13*(1+Y$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Z13*(1+Z$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AA13*(1+AA$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AB13*(1+AB$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AC13*(1+AC$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AD13*(1+AD$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AE13*(1+AE$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AF13*(1+AF$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AG13*(1+AG$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AH13*(1+AH$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AI13*(1+AI$3*'CDS assumptions'!$D9)","v":5.5199999999999999E-2}]
[null,null,{"$f":"C14","v":"   glass"},"$m",null,{"$f":"'Base case'!F14*(1+F$3*'CDS assumptions'!$D10)","v":0},{"$f":"'Base case'!G14*(1+G$3*'CDS assumptions'!$D10)","v":0},{"$f":"'Base case'!H14*(1+H$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!I14*(1+I$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!J14*(1+J$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!K14*(1+K$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!L14*(1+L$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!M14*(1+M$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!N14*(1+N$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!O14*(1+O$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!P14*(1+P$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Q14*(1+Q$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!R14*(1+R$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!S14*(1+S$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!T14*(1+T$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!U14*(1+U$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!V14*(1+V$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!W14*(1+W$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!X14*(1+X$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Y14*(1+Y$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!Z14*(1+Z$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AA14*(1+AA$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AB14*(1+AB$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AC14*(1+AC$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AD14*(1+AD$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AE14*(1+AE$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AF14*(1+AF$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AG14*(1+AG$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AH14*(1+AH$3*'CDS assumptions'!$D10)","v":-1.2492479999999999},{"$f":"'Base case'!AI14*(1+AI$3*'CDS assumptions'!$D10)","v":-1.2492479999999999}]
[null,null,{"$f":"C15","v":"   plastics - mixed"},"$m",null,{"$f":"'Base case'!F15*(1+F$3*'CDS assumptions'!$D11)","v":0},{"$f":"'Base case'!G15*(1+G$3*'CDS assumptions'!$D11)","v":0},{"$f":"'Base case'!H15*(1+H$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!I15*(1+I$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!J15*(1+J$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!K15*(1+K$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!L15*(1+L$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!M15*(1+M$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!N15*(1+N$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!O15*(1+O$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!P15*(1+P$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Q15*(1+Q$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!R15*(1+R$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!S15*(1+S$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!T15*(1+T$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!U15*(1+U$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!V15*(1+V$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!W15*(1+W$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!X15*(1+X$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Y15*(1+Y$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!Z15*(1+Z$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AA15*(1+AA$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AB15*(1+AB$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AC15*(1+AC$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AD15*(1+AD$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AE15*(1+AE$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AF15*(1+AF$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AG15*(1+AG$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AH15*(1+AH$3*'CDS assumptions'!$D11)","v":0.6953999999999998},{"$f":"'Base case'!AI15*(1+AI$3*'CDS assumptions'!$D11)","v":0.6953999999999998}]
[null,null,{"$f":"C16","v":"   plastics - hdpe"},"$m",null,{"$f":"'Base case'!F16*(1+F$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!G16*(1+G$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!H16*(1+H$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!I16*(1+I$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!J16*(1+J$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!K16*(1+K$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!L16*(1+L$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!M16*(1+M$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!N16*(1+N$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!O16*(1+O$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!P16*(1+P$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Q16*(1+Q$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!R16*(1+R$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!S16*(1+S$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!T16*(1+T$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!U16*(1+U$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!V16*(1+V$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!W16*(1+W$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!X16*(1+X$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Y16*(1+Y$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!Z16*(1+Z$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AA16*(1+AA$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AB16*(1+AB$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AC16*(1+AC$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AD16*(1+AD$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AE16*(1+AE$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AF16*(1+AF$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AG16*(1+AG$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AH16*(1+AH$3*'CDS assumptions'!$D12)","v":0},{"$f":"'Base case'!AI16*(1+AI$3*'CDS assumptions'!$D12)","v":0}]
[null,null,{"$f":"C17","v":"   plastics - PET"},"$m",null,{"$f":"'Base case'!F17*(1+F$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!G17*(1+G$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!H17*(1+H$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!I17*(1+I$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!J17*(1+J$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!K17*(1+K$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!L17*(1+L$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!M17*(1+M$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!N17*(1+N$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!O17*(1+O$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!P17*(1+P$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Q17*(1+Q$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!R17*(1+R$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!S17*(1+S$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!T17*(1+T$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!U17*(1+U$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!V17*(1+V$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!W17*(1+W$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!X17*(1+X$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Y17*(1+Y$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!Z17*(1+Z$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AA17*(1+AA$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AB17*(1+AB$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AC17*(1+AC$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AD17*(1+AD$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AE17*(1+AE$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AF17*(1+AF$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AG17*(1+AG$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AH17*(1+AH$3*'CDS assumptions'!$D13)","v":0},{"$f":"'Base case'!AI17*(1+AI$3*'CDS assumptions'!$D13)","v":0}]
[null,null,{"$f":"C18","v":"   other"},{"$f":"D18","v":"$m"},null,{"$f":"'Base case'!F18*(1+F$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!G18*(1+G$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!H18*(1+H$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!I18*(1+I$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!J18*(1+J$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!K18*(1+K$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!L18*(1+L$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!M18*(1+M$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!N18*(1+N$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!O18*(1+O$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!P18*(1+P$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Q18*(1+Q$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!R18*(1+R$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!S18*(1+S$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!T18*(1+T$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!U18*(1+U$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!V18*(1+V$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!W18*(1+W$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!X18*(1+X$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Y18*(1+Y$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!Z18*(1+Z$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AA18*(1+AA$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AB18*(1+AB$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AC18*(1+AC$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AD18*(1+AD$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AE18*(1+AE$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AF18*(1+AF$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AG18*(1+AG$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AH18*(1+AH$3*'CDS assumptions'!$D14)","v":0},{"$f":"'Base case'!AI18*(1+AI$3*'CDS assumptions'!$D14)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Components of claims for CDS revenue",null,"$m"]
[null,null,"1. Direct CDS administration and compliance costs",null,{"$f":"H54+H55+H56","v":-0.13700000000000001}]
[null,null,"2. Volume changes for kerbside"]
[null,null,"   Change in gate fees",null,{"$f":"H8-'Base case'!H8","v":-0.1346099999999999}]
[null,null,"   Change in material revenues at current prices",null,{"$f":"SUM(H122:H129)-SUM('Base case'!H11:H18)","v":4.3032000000000181E-2}]
[null,null,"   Change in operating costs",null,{"$f":"H52-'Base case'!H52","v":0.1346099999999999}]
[null,null,"   Change in disposal costs",null,{"$f":"H53-'Base case'!H53","v":0}]
[null,null,"3. Changes in market prices",null,{"$f":"SUM(H11:H18)-SUM(H122:H129)","v":0}]
[null,null,"Total CDS-related costs",null,{"$f":"SUM(E136:E142)","v":-9.3967999999999829E-2}]
[null,null,"CDS revenue",null,{"$f":"SUM('CDS case - no revenue share'!H29:H36)","v":7.3157599999999992}]

{"sheet":"CDS case - revenue share set","index":10,"n_rows":117,"n_cols":64,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[null,"Revenue share for MRF",null,{"$f":"Scenarios!D7","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference to base case"]
[null,"Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,null,{"$f":"F2","v":1},{"$f":"G2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,"CDS applied",null,null,null,{"$f":"IF(F2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(G2<'CDS assumptions'!$C$63,0,1)","v":0},{"$f":"IF(H2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(I2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(J2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(K2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(L2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(M2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(N2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(O2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(P2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Q2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(R2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(S2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(T2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(U2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(V2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(W2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(X2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Y2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(Z2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AA2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AB2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AC2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AD2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AE2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AF2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AG2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AH2<'CDS assumptions'!$C$63,0,1)","v":1},{"$f":"IF(AI2<'CDS assumptions'!$C$63,0,1)","v":1}]
[null,"Tonnes input",null,"MTonnes/year",null,{"$f":"'Base case'!F4*(1+'CDS assumptions'!$D$3*F$3)","v":0},{"$f":"'Base case'!G4*(1+'CDS assumptions'!$D$3*G$3)","v":0},{"$f":"'Base case'!H4*(1+'CDS assumptions'!$D$3*H$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!I4*(1+'CDS assumptions'!$D$3*I$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!J4*(1+'CDS assumptions'!$D$3*J$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!K4*(1+'CDS assumptions'!$D$3*K$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!L4*(1+'CDS assumptions'!$D$3*L$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!M4*(1+'CDS assumptions'!$D$3*M$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!N4*(1+'CDS assumptions'!$D$3*N$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!O4*(1+'CDS assumptions'!$D$3*O$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!P4*(1+'CDS assumptions'!$D$3*P$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Q4*(1+'CDS assumptions'!$D$3*Q$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!R4*(1+'CDS assumptions'!$D$3*R$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!S4*(1+'CDS assumptions'!$D$3*S$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!T4*(1+'CDS assumptions'!$D$3*T$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!U4*(1+'CDS assumptions'!$D$3*U$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!V4*(1+'CDS assumptions'!$D$3*V$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!W4*(1+'CDS assumptions'!$D$3*W$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!X4*(1+'CDS assumptions'!$D$3*X$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Y4*(1+'CDS assumptions'!$D$3*Y$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!Z4*(1+'CDS assumptions'!$D$3*Z$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AA4*(1+'CDS assumptions'!$D$3*AA$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AB4*(1+'CDS assumptions'!$D$3*AB$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AC4*(1+'CDS assumptions'!$D$3*AC$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AD4*(1+'CDS assumptions'!$D$3*AD$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AE4*(1+'CDS assumptions'!$D$3*AE$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AF4*(1+'CDS assumptions'!$D$3*AF$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AG4*(1+'CDS assumptions'!$D$3*AG$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AH4*(1+'CDS assumptions'!$D$3*AH$3)","v":5.7307799999999999E-2},{"$f":"'Base case'!AI4*(1+'CDS assumptions'!$D$3*AI$3)","v":5.7307799999999999E-2},null,null,{"$f":"F4-'Base case'!F4","v":0},{"$f":"G4-'Base case'!G4","v":0},{"$f":"H4-'Base case'!H4","v":-2.6921999999999988E-3},{"$f":"I4-'Base case'!I4","v":-2.6921999999999988E-3},{"$f":"J4-'Base case'!J4","v":-2.6921999999999988E-3},{"$f":"K4-'Base case'!K4","v":-2.6921999999999988E-3},{"$f":"L4-'Base case'!L4","v":-2.6921999999999988E-3},{"$f":"M4-'Base case'!M4","v":-2.6921999999999988E-3},{"$f":"N4-'Base case'!N4","v":-2.6921999999999988E-3},{"$f":"O4-'Base case'!O4","v":-2.6921999999999988E-3},{"$f":"P4-'Base case'!P4","v":-2.6921999999999988E-3},{"$f":"Q4-'Base case'!Q4","v":-2.6921999999999988E-3},{"$f":"R4-'Base case'!R4","v":-2.6921999999999988E-3},{"$f":"S4-'Base case'!S4","v":-2.6921999999999988E-3},{"$f":"T4-'Base case'!T4","v":-2.6921999999999988E-3},{"$f":"U4-'Base case'!U4","v":-2.6921999999999988E-3},{"$f":"V4-'Base case'!V4","v":-2.6921999999999988E-3},{"$f":"W4-'Base case'!W4","v":-2.6921999999999988E-3},{"$f":"X4-'Base case'!X4","v":-2.6921999999999988E-3},{"$f":"Y4-'Base case'!Y4","v":-2.6921999999999988E-3},{"$f":"Z4-'Base case'!Z4","v":-2.6921999999999988E-3},{"$f":"AA4-'Base case'!AA4","v":-2.6921999999999988E-3},{"$f":"AB4-'Base case'!AB4","v":-2.6921999999999988E-3},{"$f":"AC4-'Base case'!AC4","v":-2.6921999999999988E-3},{"$f":"AD4-'Base case'!AD4","v":-2.6921999999999988E-3},{"$f":"AE4-'Base case'!AE4","v":-2.6921999999999988E-3},{"$f":"AF4-'Base case'!AF4","v":-2.6921999999999988E-3}]
[null,"Capacity",null,"MTonnes/year",null,{"$f":"'Base case'!F5","v":6.7500000000000004E-2},{"$f":"'Base case'!G5","v":6.7500000000000004E-2},{"$f":"'Base case'!H5","v":6.7500000000000004E-2},{"$f":"'Base case'!I5","v":6.7500000000000004E-2},{"$f":"'Base case'!J5","v":6.7500000000000004E-2},{"$f":"'Base case'!K5","v":6.7500000000000004E-2},{"$f":"'Base case'!L5","v":6.7500000000000004E-2},{"$f":"'Base case'!M5","v":6.7500000000000004E-2},{"$f":"'Base case'!N5","v":6.7500000000000004E-2},{"$f":"'Base case'!O5","v":6.7500000000000004E-2},{"$f":"'Base case'!P5","v":6.7500000000000004E-2},{"$f":"'Base case'!Q5","v":6.7500000000000004E-2},{"$f":"'Base case'!R5","v":6.7500000000000004E-2},{"$f":"'Base case'!S5","v":6.7500000000000004E-2},{"$f":"'Base case'!T5","v":6.7500000000000004E-2},{"$f":"'Base case'!U5","v":6.7500000000000004E-2},{"$f":"'Base case'!V5","v":6.7500000000000004E-2},{"$f":"'Base case'!W5","v":6.7500000000000004E-2},{"$f":"'Base case'!X5","v":6.7500000000000004E-2},{"$f":"'Base case'!Y5","v":6.7500000000000004E-2},{"$f":"'Base case'!Z5","v":6.7500000000000004E-2},{"$f":"'Base case'!AA5","v":6.7500000000000004E-2},{"$f":"'Base case'!AB5","v":6.7500000000000004E-2},{"$f":"'Base case'!AC5","v":6.7500000000000004E-2},{"$f":"'Base case'!AD5","v":6.7500000000000004E-2},{"$f":"'Base case'!AE5","v":6.7500000000000004E-2},{"$f":"'Base case'!AF5","v":6.7500000000000004E-2},{"$f":"'Base case'!AG5","v":6.7500000000000004E-2},{"$f":"'Base case'!AH5","v":6.7500000000000004E-2},{"$f":"'Base case'!AI5","v":6.7500000000000004E-2},null,null,{"$f":"F5-'Base case'!F5","v":0},{"$f":"G5-'Base case'!G5","v":0},{"$f":"H5-'Base case'!H5","v":0},{"$f":"I5-'Base case'!I5","v":0},{"$f":"J5-'Base case'!J5","v":0},{"$f":"K5-'Base case'!K5","v":0},{"$f":"L5-'Base case'!L5","v":0},{"$f":"M5-'Base case'!M5","v":0},{"$f":"N5-'Base case'!N5","v":0},{"$f":"O5-'Base case'!O5","v":0},{"$f":"P5-'Base case'!P5","v":0},{"$f":"Q5-'Base case'!Q5","v":0},{"$f":"R5-'Base case'!R5","v":0},{"$f":"S5-'Base case'!S5","v":0},{"$f":"T5-'Base case'!T5","v":0},{"$f":"U5-'Base case'!U5","v":0},{"$f":"V5-'Base case'!V5","v":0},{"$f":"W5-'Base case'!W5","v":0},{"$f":"X5-'Base case'!X5","v":0},{"$f":"Y5-'Base case'!Y5","v":0},{"$f":"Z5-'Base case'!Z5","v":0},{"$f":"AA5-'Base case'!AA5","v":0},{"$f":"AB5-'Base case'!AB5","v":0},{"$f":"AC5-'Base case'!AC5","v":0},{"$f":"AD5-'Base case'!AD5","v":0},{"$f":"AE5-'Base case'!AE5","v":0},{"$f":"AF5-'Base case'!AF5","v":0}]
[null,"Check",null,null,null,{"$f":"IF(AND(F2<'Cost assumptions'!$E$4,F4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(G2<'Cost assumptions'!$E$4,G4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(H2<'Cost assumptions'!$E$4,H4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(I2<'Cost assumptions'!$E$4,I4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(J2<'Cost assumptions'!$E$4,J4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(K2<'Cost assumptions'!$E$4,K4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(L2<'Cost assumptions'!$E$4,L4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(M2<'Cost assumptions'!$E$4,M4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(N2<'Cost assumptions'!$E$4,N4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(O2<'Cost assumptions'!$E$4,O4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(P2<'Cost assumptions'!$E$4,P4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Q2<'Cost assumptions'!$E$4,Q4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(R2<'Cost assumptions'!$E$4,R4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(S2<'Cost assumptions'!$E$4,S4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(T2<'Cost assumptions'!$E$4,T4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(U2<'Cost assumptions'!$E$4,U4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(V2<'Cost assumptions'!$E$4,V4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(W2<'Cost assumptions'!$E$4,W4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(X2<'Cost assumptions'!$E$4,X4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Y2<'Cost assumptions'!$E$4,Y4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(Z2<'Cost assumptions'!$E$4,Z4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AA2<'Cost assumptions'!$E$4,AA4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AB2<'Cost assumptions'!$E$4,AB4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AC2<'Cost assumptions'!$E$4,AC4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AD2<'Cost assumptions'!$E$4,AD4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AE2<'Cost assumptions'!$E$4,AE4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AF2<'Cost assumptions'!$E$4,AF4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AG2<'Cost assumptions'!$E$4,AG4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AH2<'Cost assumptions'!$E$4,AH4>0),\"Error\",\"Ok\")","v":"Ok"},{"$f":"IF(AND(AI2<'Cost assumptions'!$E$4,AI4>0),\"Error\",\"Ok\")","v":"Ok"}]
[null,"Revenue items",null,"Unit"]
[null,null,"Gate fees - council","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$5*(1-F$3)+'CDS assumptions'!$I$4*F$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"G$4*('Revenue assumptions'!$D$5*(1-G$3)+'CDS assumptions'!$I$4*G$3)*'Revenue assumptions'!$E$12","v":0},{"$f":"H$4*('Revenue assumptions'!$D$5*(1-H$3)+'CDS assumptions'!$I$4*H$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"I$4*('Revenue assumptions'!$D$5*(1-I$3)+'CDS assumptions'!$I$4*I$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"J$4*('Revenue assumptions'!$D$5*(1-J$3)+'CDS assumptions'!$I$4*J$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"K$4*('Revenue assumptions'!$D$5*(1-K$3)+'CDS assumptions'!$I$4*K$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"L$4*('Revenue assumptions'!$D$5*(1-L$3)+'CDS assumptions'!$I$4*L$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"M$4*('Revenue assumptions'!$D$5*(1-M$3)+'CDS assumptions'!$I$4*M$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"N$4*('Revenue assumptions'!$D$5*(1-N$3)+'CDS assumptions'!$I$4*N$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"O$4*('Revenue assumptions'!$D$5*(1-O$3)+'CDS assumptions'!$I$4*O$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"P$4*('Revenue assumptions'!$D$5*(1-P$3)+'CDS assumptions'!$I$4*P$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Q$4*('Revenue assumptions'!$D$5*(1-Q$3)+'CDS assumptions'!$I$4*Q$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"R$4*('Revenue assumptions'!$D$5*(1-R$3)+'CDS assumptions'!$I$4*R$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"S$4*('Revenue assumptions'!$D$5*(1-S$3)+'CDS assumptions'!$I$4*S$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"T$4*('Revenue assumptions'!$D$5*(1-T$3)+'CDS assumptions'!$I$4*T$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"U$4*('Revenue assumptions'!$D$5*(1-U$3)+'CDS assumptions'!$I$4*U$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"V$4*('Revenue assumptions'!$D$5*(1-V$3)+'CDS assumptions'!$I$4*V$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"W$4*('Revenue assumptions'!$D$5*(1-W$3)+'CDS assumptions'!$I$4*W$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"X$4*('Revenue assumptions'!$D$5*(1-X$3)+'CDS assumptions'!$I$4*X$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Y$4*('Revenue assumptions'!$D$5*(1-Y$3)+'CDS assumptions'!$I$4*Y$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"Z$4*('Revenue assumptions'!$D$5*(1-Z$3)+'CDS assumptions'!$I$4*Z$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AA$4*('Revenue assumptions'!$D$5*(1-AA$3)+'CDS assumptions'!$I$4*AA$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AB$4*('Revenue assumptions'!$D$5*(1-AB$3)+'CDS assumptions'!$I$4*AB$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AC$4*('Revenue assumptions'!$D$5*(1-AC$3)+'CDS assumptions'!$I$4*AC$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AD$4*('Revenue assumptions'!$D$5*(1-AD$3)+'CDS assumptions'!$I$4*AD$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AE$4*('Revenue assumptions'!$D$5*(1-AE$3)+'CDS assumptions'!$I$4*AE$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AF$4*('Revenue assumptions'!$D$5*(1-AF$3)+'CDS assumptions'!$I$4*AF$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AG$4*('Revenue assumptions'!$D$5*(1-AG$3)+'CDS assumptions'!$I$4*AG$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AH$4*('Revenue assumptions'!$D$5*(1-AH$3)+'CDS assumptions'!$I$4*AH$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},{"$f":"AI$4*('Revenue assumptions'!$D$5*(1-AI$3)+'CDS assumptions'!$I$4*AI$3)*'Revenue assumptions'!$E$12","v":2.8653900000000001},null,null,{"$f":"F8-'Base case'!F8","v":0},{"$f":"G8-'Base case'!G8","v":0},{"$f":"H8-'Base case'!H8","v":-0.1346099999999999},{"$f":"I8-'Base case'!I8","v":-0.1346099999999999},{"$f":"J8-'Base case'!J8","v":-0.1346099999999999},{"$f":"K8-'Base case'!K8","v":-0.1346099999999999},{"$f":"L8-'Base case'!L8","v":-0.1346099999999999},{"$f":"M8-'Base case'!M8","v":-0.1346099999999999},{"$f":"N8-'Base case'!N8","v":-0.1346099999999999},{"$f":"O8-'Base case'!O8","v":-0.1346099999999999},{"$f":"P8-'Base case'!P8","v":-0.1346099999999999},{"$f":"Q8-'Base case'!Q8","v":-0.1346099999999999},{"$f":"R8-'Base case'!R8","v":-0.1346099999999999},{"$f":"S8-'Base case'!S8","v":-0.1346099999999999},{"$f":"T8-'Base case'!T8","v":-0.1346099999999999},{"$f":"U8-'Base case'!U8","v":-0.1346099999999999},{"$f":"V8-'Base case'!V8","v":-0.1346099999999999},{"$f":"W8-'Base case'!W8","v":-0.1346099999999999},{"$f":"X8-'Base case'!X8","v":-0.1346099999999999},{"$f":"Y8-'Base case'!Y8","v":-0.1346099999999999},{"$f":"Z8-'Base case'!Z8","v":-0.1346099999999999},{"$f":"AA8-'Base case'!AA8","v":-0.1346099999999999},{"$f":"AB8-'Base case'!AB8","v":-0.1346099999999999},{"$f":"AC8-'Base case'!AC8","v":-0.1346099999999999},{"$f":"AD8-'Base case'!AD8","v":-0.1346099999999999},{"$f":"AE8-'Base case'!AE8","v":-0.1346099999999999},{"$f":"AF8-'Base case'!AF8","v":-0.1346099999999999}]
[null,null,"Gate fees - commercial","$m",null,{"$f":"F$4*('Revenue assumptions'!$D$6*(1-F$3)+'CDS assumptions'!$I$5*F$3)*'Revenue assumptions'!$E$27+F103","v":0},{"$f":"G$4*('Revenue assumptions'!$D$6*(1-G$3)+'CDS assumptions'!$I$5*G$3)*'Revenue assumptions'!$E$27+G103","v":0},{"$f":"H$4*('Revenue assumptions'!$D$6*(1-H$3)+'CDS assumptions'!$I$5*H$3)*'Revenue assumptions'!$E$27+H103","v":0},{"$f":"I$4*('Revenue assumptions'!$D$6*(1-I$3)+'CDS assumptions'!$I$5*I$3)*'Revenue assumptions'!$E$27+I103","v":0},{"$f":"J$4*('Revenue assumptions'!$D$6*(1-J$3)+'CDS assumptions'!$I$5*J$3)*'Revenue assumptions'!$E$27+J103","v":0},{"$f":"K$4*('Revenue assumptions'!$D$6*(1-K$3)+'CDS assumptions'!$I$5*K$3)*'Revenue assumptions'!$E$27+K103","v":0},{"$f":"L$4*('Revenue assumptions'!$D$6*(1-L$3)+'CDS assumptions'!$I$5*L$3)*'Revenue assumptions'!$E$27+L103","v":0},{"$f":"M$4*('Revenue assumptions'!$D$6*(1-M$3)+'CDS assumptions'!$I$5*M$3)*'Revenue assumptions'!$E$27+M103","v":0},{"$f":"N$4*('Revenue assumptions'!$D$6*(1-N$3)+'CDS assumptions'!$I$5*N$3)*'Revenue assumptions'!$E$27+N103","v":0},{"$f":"O$4*('Revenue assumptions'!$D$6*(1-O$3)+'CDS assumptions'!$I$5*O$3)*'Revenue assumptions'!$E$27+O103","v":0},{"$f":"P$4*('Revenue assumptions'!$D$6*(1-P$3)+'CDS assumptions'!$I$5*P$3)*'Revenue assumptions'!$E$27+P103","v":0},{"$f":"Q$4*('Revenue assumptions'!$D$6*(1-Q$3)+'CDS assumptions'!$I$5*Q$3)*'Revenue assumptions'!$E$27+Q103","v":0},{"$f":"R$4*('Revenue assumptions'!$D$6*(1-R$3)+'CDS assumptions'!$I$5*R$3)*'Revenue assumptions'!$E$27+R103","v":0},{"$f":"S$4*('Revenue assumptions'!$D$6*(1-S$3)+'CDS assumptions'!$I$5*S$3)*'Revenue assumptions'!$E$27+S103","v":0},{"$f":"T$4*('Revenue assumptions'!$D$6*(1-T$3)+'CDS assumptions'!$I$5*T$3)*'Revenue assumptions'!$E$27+T103","v":0},{"$f":"U$4*('Revenue assumptions'!$D$6*(1-U$3)+'CDS assumptions'!$I$5*U$3)*'Revenue assumptions'!$E$27+U103","v":0},{"$f":"V$4*('Revenue assumptions'!$D$6*(1-V$3)+'CDS assumptions'!$I$5*V$3)*'Revenue assumptions'!$E$27+V103","v":0},{"$f":"W$4*('Revenue assumptions'!$D$6*(1-W$3)+'CDS assumptions'!$I$5*W$3)*'Revenue assumptions'!$E$27+W103","v":0},{"$f":"X$4*('Revenue assumptions'!$D$6*(1-X$3)+'CDS assumptions'!$I$5*X$3)*'Revenue assumptions'!$E$27+X103","v":0},{"$f":"Y$4*('Revenue assumptions'!$D$6*(1-Y$3)+'CDS assumptions'!$I$5*Y$3)*'Revenue assumptions'!$E$27+Y103","v":0},{"$f":"Z$4*('Revenue assumptions'!$D$6*(1-Z$3)+'CDS assumptions'!$I$5*Z$3)*'Revenue assumptions'!$E$27+Z103","v":0},{"$f":"AA$4*('Revenue assumptions'!$D$6*(1-AA$3)+'CDS assumptions'!$I$5*AA$3)*'Revenue assumptions'!$E$27+AA103","v":0},{"$f":"AB$4*('Revenue assumptions'!$D$6*(1-AB$3)+'CDS assumptions'!$I$5*AB$3)*'Revenue assumptions'!$E$27+AB103","v":0},{"$f":"AC$4*('Revenue assumptions'!$D$6*(1-AC$3)+'CDS assumptions'!$I$5*AC$3)*'Revenue assumptions'!$E$27+AC103","v":0},{"$f":"AD$4*('Revenue assumptions'!$D$6*(1-AD$3)+'CDS assumptions'!$I$5*AD$3)*'Revenue assumptions'!$E$27+AD103","v":0},{"$f":"AE$4*('Revenue assumptions'!$D$6*(1-AE$3)+'CDS assumptions'!$I$5*AE$3)*'Revenue assumptions'!$E$27+AE103","v":0},{"$f":"AF$4*('Revenue assumptions'!$D$6*(1-AF$3)+'CDS assumptions'!$I$5*AF$3)*'Revenue assumptions'!$E$27+AF103","v":0},{"$f":"AG$4*('Revenue assumptions'!$D$6*(1-AG$3)+'CDS assumptions'!$I$5*AG$3)*'Revenue assumptions'!$E$27+AG103","v":0},{"$f":"AH$4*('Revenue assumptions'!$D$6*(1-AH$3)+'CDS assumptions'!$I$5*AH$3)*'Revenue assumptions'!$E$27+AH103","v":0},{"$f":"AI$4*('Revenue assumptions'!$D$6*(1-AI$3)+'CDS assumptions'!$I$5*AI$3)*'Revenue assumptions'!$E$27+AI103","v":0},null,null,{"$f":"F9-'Base case'!F9","v":0},{"$f":"G9-'Base case'!G9","v":0},{"$f":"H9-'Base case'!H9","v":0},{"$f":"I9-'Base case'!I9","v":0},{"$f":"J9-'Base case'!J9","v":0},{"$f":"K9-'Base case'!K9","v":0},{"$f":"L9-'Base case'!L9","v":0},{"$f":"M9-'Base case'!M9","v":0},{"$f":"N9-'Base case'!N9","v":0},{"$f":"O9-'Base case'!O9","v":0},{"$f":"P9-'Base case'!P9","v":0},{"$f":"Q9-'Base case'!Q9","v":0},{"$f":"R9-'Base case'!R9","v":0},{"$f":"S9-'Base case'!S9","v":0},{"$f":"T9-'Base case'!T9","v":0},{"$f":"U9-'Base case'!U9","v":0},{"$f":"V9-'Base case'!V9","v":0},{"$f":"W9-'Base case'!W9","v":0},{"$f":"X9-'Base case'!X9","v":0},{"$f":"Y9-'Base case'!Y9","v":0},{"$f":"Z9-'Base case'!Z9","v":0},{"$f":"AA9-'Base case'!AA9","v":0},{"$f":"AB9-'Base case'!AB9","v":0},{"$f":"AC9-'Base case'!AC9","v":0},{"$f":"AD9-'Base case'!AD9","v":0},{"$f":"AE9-'Base case'!AE9","v":0},{"$f":"AF9-'Base case'!AF9","v":0}]
[null,null,"Product sales - council"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F11*(1+F$3*'CDS assumptions'!$D7)*(1+F$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!G11*(1+G$3*'CDS assumptions'!$D7)*(1+G$3*'CDS assumptions'!$F7)","v":0},{"$f":"'Base case'!H11*(1+H$3*'CDS assumptions'!$D7)*(1+H$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!I11*(1+I$3*'CDS assumptions'!$D7)*(1+I$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!J11*(1+J$3*'CDS assumptions'!$D7)*(1+J$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!K11*(1+K$3*'CDS assumptions'!$D7)*(1+K$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!L11*(1+L$3*'CDS assumptions'!$D7)*(1+L$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!M11*(1+M$3*'CDS assumptions'!$D7)*(1+M$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!N11*(1+N$3*'CDS assumptions'!$D7)*(1+N$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!O11*(1+O$3*'CDS assumptions'!$D7)*(1+O$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!P11*(1+P$3*'CDS assumptions'!$D7)*(1+P$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Q11*(1+Q$3*'CDS assumptions'!$D7)*(1+Q$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!R11*(1+R$3*'CDS assumptions'!$D7)*(1+R$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!S11*(1+S$3*'CDS assumptions'!$D7)*(1+S$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!T11*(1+T$3*'CDS assumptions'!$D7)*(1+T$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!U11*(1+U$3*'CDS assumptions'!$D7)*(1+U$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!V11*(1+V$3*'CDS assumptions'!$D7)*(1+V$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!W11*(1+W$3*'CDS assumptions'!$D7)*(1+W$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!X11*(1+X$3*'CDS assumptions'!$D7)*(1+X$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Y11*(1+Y$3*'CDS assumptions'!$D7)*(1+Y$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!Z11*(1+Z$3*'CDS assumptions'!$D7)*(1+Z$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AA11*(1+AA$3*'CDS assumptions'!$D7)*(1+AA$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AB11*(1+AB$3*'CDS assumptions'!$D7)*(1+AB$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AC11*(1+AC$3*'CDS assumptions'!$D7)*(1+AC$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AD11*(1+AD$3*'CDS assumptions'!$D7)*(1+AD$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AE11*(1+AE$3*'CDS assumptions'!$D7)*(1+AE$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AF11*(1+AF$3*'CDS assumptions'!$D7)*(1+AF$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AG11*(1+AG$3*'CDS assumptions'!$D7)*(1+AG$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AH11*(1+AH$3*'CDS assumptions'!$D7)*(1+AH$3*'CDS assumptions'!$F7)","v":1.4219999999999999},{"$f":"'Base case'!AI11*(1+AI$3*'CDS assumptions'!$D7)*(1+AI$3*'CDS assumptions'!$F7)","v":1.4219999999999999},null,null,{"$f":"F11-'Base case'!F11","v":0},{"$f":"G11-'Base case'!G11","v":0},{"$f":"H11-'Base case'!H11","v":0},{"$f":"I11-'Base case'!I11","v":0},{"$f":"J11-'Base case'!J11","v":0},{"$f":"K11-'Base case'!K11","v":0},{"$f":"L11-'Base case'!L11","v":0},{"$f":"M11-'Base case'!M11","v":0},{"$f":"N11-'Base case'!N11","v":0},{"$f":"O11-'Base case'!O11","v":0},{"$f":"P11-'Base case'!P11","v":0},{"$f":"Q11-'Base case'!Q11","v":0},{"$f":"R11-'Base case'!R11","v":0},{"$f":"S11-'Base case'!S11","v":0},{"$f":"T11-'Base case'!T11","v":0},{"$f":"U11-'Base case'!U11","v":0},{"$f":"V11-'Base case'!V11","v":0},{"$f":"W11-'Base case'!W11","v":0},{"$f":"X11-'Base case'!X11","v":0},{"$f":"Y11-'Base case'!Y11","v":0},{"$f":"Z11-'Base case'!Z11","v":0},{"$f":"AA11-'Base case'!AA11","v":0},{"$f":"AB11-'Base case'!AB11","v":0},{"$f":"AC11-'Base case'!AC11","v":0},{"$f":"AD11-'Base case'!AD11","v":0},{"$f":"AE11-'Base case'!AE11","v":0},{"$f":"AF11-'Base case'!AF11","v":0}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},"$m",null,{"$f":"'Base case'!F12*(1+F$3*'CDS assumptions'!$D8)*(1+F$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!G12*(1+G$3*'CDS assumptions'!$D8)*(1+G$3*'CDS assumptions'!$F8)","v":0},{"$f":"'Base case'!H12*(1+H$3*'CDS assumptions'!$D8)*(1+H$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!I12*(1+I$3*'CDS assumptions'!$D8)*(1+I$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!J12*(1+J$3*'CDS assumptions'!$D8)*(1+J$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!K12*(1+K$3*'CDS assumptions'!$D8)*(1+K$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!L12*(1+L$3*'CDS assumptions'!$D8)*(1+L$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!M12*(1+M$3*'CDS assumptions'!$D8)*(1+M$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!N12*(1+N$3*'CDS assumptions'!$D8)*(1+N$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!O12*(1+O$3*'CDS assumptions'!$D8)*(1+O$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!P12*(1+P$3*'CDS assumptions'!$D8)*(1+P$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Q12*(1+Q$3*'CDS assumptions'!$D8)*(1+Q$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!R12*(1+R$3*'CDS assumptions'!$D8)*(1+R$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!S12*(1+S$3*'CDS assumptions'!$D8)*(1+S$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!T12*(1+T$3*'CDS assumptions'!$D8)*(1+T$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!U12*(1+U$3*'CDS assumptions'!$D8)*(1+U$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!V12*(1+V$3*'CDS assumptions'!$D8)*(1+V$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!W12*(1+W$3*'CDS assumptions'!$D8)*(1+W$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!X12*(1+X$3*'CDS assumptions'!$D8)*(1+X$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Y12*(1+Y$3*'CDS assumptions'!$D8)*(1+Y$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!Z12*(1+Z$3*'CDS assumptions'!$D8)*(1+Z$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AA12*(1+AA$3*'CDS assumptions'!$D8)*(1+AA$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AB12*(1+AB$3*'CDS assumptions'!$D8)*(1+AB$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AC12*(1+AC$3*'CDS assumptions'!$D8)*(1+AC$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AD12*(1+AD$3*'CDS assumptions'!$D8)*(1+AD$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AE12*(1+AE$3*'CDS assumptions'!$D8)*(1+AE$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AF12*(1+AF$3*'CDS assumptions'!$D8)*(1+AF$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AG12*(1+AG$3*'CDS assumptions'!$D8)*(1+AG$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AH12*(1+AH$3*'CDS assumptions'!$D8)*(1+AH$3*'CDS assumptions'!$F8)","v":0.41327999999999998},{"$f":"'Base case'!AI12*(1+AI$3*'CDS assumptions'!$D8)*(1+AI$3*'CDS assumptions'!$F8)","v":0.41327999999999998},null,null,{"$f":"F12-'Base case'!F12","v":0},{"$f":"G12-'Base case'!G12","v":0},{"$f":"H12-'Base case'!H12","v":-9.0720000000000023E-2},{"$f":"I12-'Base case'!I12","v":-9.0720000000000023E-2},{"$f":"J12-'Base case'!J12","v":-9.0720000000000023E-2},{"$f":"K12-'Base case'!K12","v":-9.0720000000000023E-2},{"$f":"L12-'Base case'!L12","v":-9.0720000000000023E-2},{"$f":"M12-'Base case'!M12","v":-9.0720000000000023E-2},{"$f":"N12-'Base case'!N12","v":-9.0720000000000023E-2},{"$f":"O12-'Base case'!O12","v":-9.0720000000000023E-2},{"$f":"P12-'Base case'!P12","v":-9.0720000000000023E-2},{"$f":"Q12-'Base case'!Q12","v":-9.0720000000000023E-2},{"$f":"R12-'Base case'!R12","v":-9.0720000000000023E-2},{"$f":"S12-'Base case'!S12","v":-9.0720000000000023E-2},{"$f":"T12-'Base case'!T12","v":-9.0720000000000023E-2},{"$f":"U12-'Base case'!U12","v":-9.0720000000000023E-2},{"$f":"V12-'Base case'!V12","v":-9.0720000000000023E-2},{"$f":"W12-'Base case'!W12","v":-9.0720000000000023E-2},{"$f":"X12-'Base case'!X12","v":-9.0720000000000023E-2},{"$f":"Y12-'Base case'!Y12","v":-9.0720000000000023E-2},{"$f":"Z12-'Base case'!Z12","v":-9.0720000000000023E-2},{"$f":"AA12-'Base case'!AA12","v":-9.0720000000000023E-2},{"$f":"AB12-'Base case'!AB12","v":-9.0720000000000023E-2},{"$f":"AC12-'Base case'!AC12","v":-9.0720000000000023E-2},{"$f":"AD12-'Base case'!AD12","v":-9.0720000000000023E-2},{"$f":"AE12-'Base case'!AE12","v":-9.0720000000000023E-2},{"$f":"AF12-'Base case'!AF12","v":-9.0720000000000023E-2}]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},"$m",null,{"$f":"'Base case'!F13*(1+F$3*'CDS assumptions'!$D9)*(1+F$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!G13*(1+G$3*'CDS assumptions'!$D9)*(1+G$3*'CDS assumptions'!$F9)","v":0},{"$f":"'Base case'!H13*(1+H$3*'CDS assumptions'!$D9)*(1+H$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!I13*(1+I$3*'CDS assumptions'!$D9)*(1+I$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!J13*(1+J$3*'CDS assumptions'!$D9)*(1+J$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!K13*(1+K$3*'CDS assumptions'!$D9)*(1+K$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!L13*(1+L$3*'CDS assumptions'!$D9)*(1+L$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!M13*(1+M$3*'CDS assumptions'!$D9)*(1+M$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!N13*(1+N$3*'CDS assumptions'!$D9)*(1+N$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!O13*(1+O$3*'CDS assumptions'!$D9)*(1+O$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!P13*(1+P$3*'CDS assumptions'!$D9)*(1+P$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Q13*(1+Q$3*'CDS assumptions'!$D9)*(1+Q$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!R13*(1+R$3*'CDS assumptions'!$D9)*(1+R$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!S13*(1+S$3*'CDS assumptions'!$D9)*(1+S$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!T13*(1+T$3*'CDS assumptions'!$D9)*(1+T$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!U13*(1+U$3*'CDS assumptions'!$D9)*(1+U$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!V13*(1+V$3*'CDS assumptions'!$D9)*(1+V$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!W13*(1+W$3*'CDS assumptions'!$D9)*(1+W$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!X13*(1+X$3*'CDS assumptions'!$D9)*(1+X$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Y13*(1+Y$3*'CDS assumptions'!$D9)*(1+Y$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!Z13*(1+Z$3*'CDS assumptions'!$D9)*(1+Z$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AA13*(1+AA$3*'CDS assumptions'!$D9)*(1+AA$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AB13*(1+AB$3*'CDS assumptions'!$D9)*(1+AB$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AC13*(1+AC$3*'CDS assumptions'!$D9)*(1+AC$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AD13*(1+AD$3*'CDS assumptions'!$D9)*(1+AD$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AE13*(1+AE$3*'CDS assumptions'!$D9)*(1+AE$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AF13*(1+AF$3*'CDS assumptions'!$D9)*(1+AF$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AG13*(1+AG$3*'CDS assumptions'!$D9)*(1+AG$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AH13*(1+AH$3*'CDS assumptions'!$D9)*(1+AH$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},{"$f":"'Base case'!AI13*(1+AI$3*'CDS assumptions'!$D9)*(1+AI$3*'CDS assumptions'!$F9)","v":5.5199999999999999E-2},null,null,{"$f":"F13-'Base case'!F13","v":0},{"$f":"G13-'Base case'!G13","v":0},{"$f":"H13-'Base case'!H13","v":0},{"$f":"I13-'Base case'!I13","v":0},{"$f":"J13-'Base case'!J13","v":0},{"$f":"K13-'Base case'!K13","v":0},{"$f":"L13-'Base case'!L13","v":0},{"$f":"M13-'Base case'!M13","v":0},{"$f":"N13-'Base case'!N13","v":0},{"$f":"O13-'Base case'!O13","v":0},{"$f":"P13-'Base case'!P13","v":0},{"$f":"Q13-'Base case'!Q13","v":0},{"$f":"R13-'Base case'!R13","v":0},{"$f":"S13-'Base case'!S13","v":0},{"$f":"T13-'Base case'!T13","v":0},{"$f":"U13-'Base case'!U13","v":0},{"$f":"V13-'Base case'!V13","v":0},{"$f":"W13-'Base case'!W13","v":0},{"$f":"X13-'Base case'!X13","v":0},{"$f":"Y13-'Base case'!Y13","v":0},{"$f":"Z13-'Base case'!Z13","v":0},{"$f":"AA13-'Base case'!AA13","v":0},{"$f":"AB13-'Base case'!AB13","v":0},{"$f":"AC13-'Base case'!AC13","v":0},{"$f":"AD13-'Base case'!AD13","v":0},{"$f":"AE13-'Base case'!AE13","v":0},{"$f":"AF13-'Base case'!AF13","v":0}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},"$m",null,{"$f":"'Base case'!F14*(1+F$3*'CDS assumptions'!$D10)*(1+F$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!G14*(1+G$3*'CDS assumptions'!$D10)*(1+G$3*'CDS assumptions'!$F10)","v":0},{"$f":"'Base case'!H14*(1+H$3*'CDS assumptions'!$D10)*(1+H$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!I14*(1+I$3*'CDS assumptions'!$D10)*(1+I$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!J14*(1+J$3*'CDS assumptions'!$D10)*(1+J$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!K14*(1+K$3*'CDS assumptions'!$D10)*(1+K$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!L14*(1+L$3*'CDS assumptions'!$D10)*(1+L$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!M14*(1+M$3*'CDS assumptions'!$D10)*(1+M$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!N14*(1+N$3*'CDS assumptions'!$D10)*(1+N$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!O14*(1+O$3*'CDS assumptions'!$D10)*(1+O$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!P14*(1+P$3*'CDS assumptions'!$D10)*(1+P$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Q14*(1+Q$3*'CDS assumptions'!$D10)*(1+Q$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!R14*(1+R$3*'CDS assumptions'!$D10)*(1+R$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!S14*(1+S$3*'CDS assumptions'!$D10)*(1+S$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!T14*(1+T$3*'CDS assumptions'!$D10)*(1+T$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!U14*(1+U$3*'CDS assumptions'!$D10)*(1+U$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!V14*(1+V$3*'CDS assumptions'!$D10)*(1+V$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!W14*(1+W$3*'CDS assumptions'!$D10)*(1+W$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!X14*(1+X$3*'CDS assumptions'!$D10)*(1+X$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Y14*(1+Y$3*'CDS assumptions'!$D10)*(1+Y$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!Z14*(1+Z$3*'CDS assumptions'!$D10)*(1+Z$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AA14*(1+AA$3*'CDS assumptions'!$D10)*(1+AA$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AB14*(1+AB$3*'CDS assumptions'!$D10)*(1+AB$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AC14*(1+AC$3*'CDS assumptions'!$D10)*(1+AC$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AD14*(1+AD$3*'CDS assumptions'!$D10)*(1+AD$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AE14*(1+AE$3*'CDS assumptions'!$D10)*(1+AE$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AF14*(1+AF$3*'CDS assumptions'!$D10)*(1+AF$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AG14*(1+AG$3*'CDS assumptions'!$D10)*(1+AG$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AH14*(1+AH$3*'CDS assumptions'!$D10)*(1+AH$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},{"$f":"'Base case'!AI14*(1+AI$3*'CDS assumptions'!$D10)*(1+AI$3*'CDS assumptions'!$F10)","v":-1.2492479999999999},null,null,{"$f":"F14-'Base case'!F14","v":0},{"$f":"G14-'Base case'!G14","v":0},{"$f":"H14-'Base case'!H14","v":0.17035200000000006},{"$f":"I14-'Base case'!I14","v":0.17035200000000006},{"$f":"J14-'Base case'!J14","v":0.17035200000000006},{"$f":"K14-'Base case'!K14","v":0.17035200000000006},{"$f":"L14-'Base case'!L14","v":0.17035200000000006},{"$f":"M14-'Base case'!M14","v":0.17035200000000006},{"$f":"N14-'Base case'!N14","v":0.17035200000000006},{"$f":"O14-'Base case'!O14","v":0.17035200000000006},{"$f":"P14-'Base case'!P14","v":0.17035200000000006},{"$f":"Q14-'Base case'!Q14","v":0.17035200000000006},{"$f":"R14-'Base case'!R14","v":0.17035200000000006},{"$f":"S14-'Base case'!S14","v":0.17035200000000006},{"$f":"T14-'Base case'!T14","v":0.17035200000000006},{"$f":"U14-'Base case'!U14","v":0.17035200000000006},{"$f":"V14-'Base case'!V14","v":0.17035200000000006},{"$f":"W14-'Base case'!W14","v":0.17035200000000006},{"$f":"X14-'Base case'!X14","v":0.17035200000000006},{"$f":"Y14-'Base case'!Y14","v":0.17035200000000006},{"$f":"Z14-'Base case'!Z14","v":0.17035200000000006},{"$f":"AA14-'Base case'!AA14","v":0.17035200000000006},{"$f":"AB14-'Base case'!AB14","v":0.17035200000000006},{"$f":"AC14-'Base case'!AC14","v":0.17035200000000006},{"$f":"AD14-'Base case'!AD14","v":0.17035200000000006},{"$f":"AE14-'Base case'!AE14","v":0.17035200000000006},{"$f":"AF14-'Base case'!AF14","v":0.17035200000000006}]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},"$m",null,{"$f":"'Base case'!F15*(1+F$3*'CDS assumptions'!$D11)*(1+F$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!G15*(1+G$3*'CDS assumptions'!$D11)*(1+G$3*'CDS assumptions'!$F11)","v":0},{"$f":"'Base case'!H15*(1+H$3*'CDS assumptions'!$D11)*(1+H$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!I15*(1+I$3*'CDS assumptions'!$D11)*(1+I$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!J15*(1+J$3*'CDS assumptions'!$D11)*(1+J$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!K15*(1+K$3*'CDS assumptions'!$D11)*(1+K$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!L15*(1+L$3*'CDS assumptions'!$D11)*(1+L$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!M15*(1+M$3*'CDS assumptions'!$D11)*(1+M$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!N15*(1+N$3*'CDS assumptions'!$D11)*(1+N$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!O15*(1+O$3*'CDS assumptions'!$D11)*(1+O$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!P15*(1+P$3*'CDS assumptions'!$D11)*(1+P$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Q15*(1+Q$3*'CDS assumptions'!$D11)*(1+Q$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!R15*(1+R$3*'CDS assumptions'!$D11)*(1+R$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!S15*(1+S$3*'CDS assumptions'!$D11)*(1+S$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!T15*(1+T$3*'CDS assumptions'!$D11)*(1+T$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!U15*(1+U$3*'CDS assumptions'!$D11)*(1+U$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!V15*(1+V$3*'CDS assumptions'!$D11)*(1+V$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!W15*(1+W$3*'CDS assumptions'!$D11)*(1+W$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!X15*(1+X$3*'CDS assumptions'!$D11)*(1+X$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Y15*(1+Y$3*'CDS assumptions'!$D11)*(1+Y$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!Z15*(1+Z$3*'CDS assumptions'!$D11)*(1+Z$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AA15*(1+AA$3*'CDS assumptions'!$D11)*(1+AA$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AB15*(1+AB$3*'CDS assumptions'!$D11)*(1+AB$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AC15*(1+AC$3*'CDS assumptions'!$D11)*(1+AC$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AD15*(1+AD$3*'CDS assumptions'!$D11)*(1+AD$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AE15*(1+AE$3*'CDS assumptions'!$D11)*(1+AE$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AF15*(1+AF$3*'CDS assumptions'!$D11)*(1+AF$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AG15*(1+AG$3*'CDS assumptions'!$D11)*(1+AG$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AH15*(1+AH$3*'CDS assumptions'!$D11)*(1+AH$3*'CDS assumptions'!$F11)","v":0.6953999999999998},{"$f":"'Base case'!AI15*(1+AI$3*'CDS assumptions'!$D11)*(1+AI$3*'CDS assumptions'!$F11)","v":0.6953999999999998},null,null,{"$f":"F15-'Base case'!F15","v":0},{"$f":"G15-'Base case'!G15","v":0},{"$f":"H15-'Base case'!H15","v":-3.6600000000000077E-2},{"$f":"I15-'Base case'!I15","v":-3.6600000000000077E-2},{"$f":"J15-'Base case'!J15","v":-3.6600000000000077E-2},{"$f":"K15-'Base case'!K15","v":-3.6600000000000077E-2},{"$f":"L15-'Base case'!L15","v":-3.6600000000000077E-2},{"$f":"M15-'Base case'!M15","v":-3.6600000000000077E-2},{"$f":"N15-'Base case'!N15","v":-3.6600000000000077E-2},{"$f":"O15-'Base case'!O15","v":-3.6600000000000077E-2},{"$f":"P15-'Base case'!P15","v":-3.6600000000000077E-2},{"$f":"Q15-'Base case'!Q15","v":-3.6600000000000077E-2},{"$f":"R15-'Base case'!R15","v":-3.6600000000000077E-2},{"$f":"S15-'Base case'!S15","v":-3.6600000000000077E-2},{"$f":"T15-'Base case'!T15","v":-3.6600000000000077E-2},{"$f":"U15-'Base case'!U15","v":-3.6600000000000077E-2},{"$f":"V15-'Base case'!V15","v":-3.6600000000000077E-2},{"$f":"W15-'Base case'!W15","v":-3.6600000000000077E-2},{"$f":"X15-'Base case'!X15","v":-3.6600000000000077E-2},{"$f":"Y15-'Base case'!Y15","v":-3.6600000000000077E-2},{"$f":"Z15-'Base case'!Z15","v":-3.6600000000000077E-2},{"$f":"AA15-'Base case'!AA15","v":-3.6600000000000077E-2},{"$f":"AB15-'Base case'!AB15","v":-3.6600000000000077E-2},{"$f":"AC15-'Base case'!AC15","v":-3.6600000000000077E-2},{"$f":"AD15-'Base case'!AD15","v":-3.6600000000000077E-2},{"$f":"AE15-'Base case'!AE15","v":-3.6600000000000077E-2},{"$f":"AF15-'Base case'!AF15","v":-3.6600000000000077E-2}]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},"$m",null,{"$f":"'Base case'!F16*(1+F$3*'CDS assumptions'!$D12)*(1+F$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!G16*(1+G$3*'CDS assumptions'!$D12)*(1+G$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!H16*(1+H$3*'CDS assumptions'!$D12)*(1+H$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!I16*(1+I$3*'CDS assumptions'!$D12)*(1+I$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!J16*(1+J$3*'CDS assumptions'!$D12)*(1+J$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!K16*(1+K$3*'CDS assumptions'!$D12)*(1+K$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!L16*(1+L$3*'CDS assumptions'!$D12)*(1+L$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!M16*(1+M$3*'CDS assumptions'!$D12)*(1+M$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!N16*(1+N$3*'CDS assumptions'!$D12)*(1+N$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!O16*(1+O$3*'CDS assumptions'!$D12)*(1+O$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!P16*(1+P$3*'CDS assumptions'!$D12)*(1+P$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Q16*(1+Q$3*'CDS assumptions'!$D12)*(1+Q$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!R16*(1+R$3*'CDS assumptions'!$D12)*(1+R$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!S16*(1+S$3*'CDS assumptions'!$D12)*(1+S$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!T16*(1+T$3*'CDS assumptions'!$D12)*(1+T$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!U16*(1+U$3*'CDS assumptions'!$D12)*(1+U$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!V16*(1+V$3*'CDS assumptions'!$D12)*(1+V$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!W16*(1+W$3*'CDS assumptions'!$D12)*(1+W$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!X16*(1+X$3*'CDS assumptions'!$D12)*(1+X$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Y16*(1+Y$3*'CDS assumptions'!$D12)*(1+Y$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!Z16*(1+Z$3*'CDS assumptions'!$D12)*(1+Z$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AA16*(1+AA$3*'CDS assumptions'!$D12)*(1+AA$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AB16*(1+AB$3*'CDS assumptions'!$D12)*(1+AB$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AC16*(1+AC$3*'CDS assumptions'!$D12)*(1+AC$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AD16*(1+AD$3*'CDS assumptions'!$D12)*(1+AD$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AE16*(1+AE$3*'CDS assumptions'!$D12)*(1+AE$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AF16*(1+AF$3*'CDS assumptions'!$D12)*(1+AF$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AG16*(1+AG$3*'CDS assumptions'!$D12)*(1+AG$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AH16*(1+AH$3*'CDS assumptions'!$D12)*(1+AH$3*'CDS assumptions'!$F12)","v":0},{"$f":"'Base case'!AI16*(1+AI$3*'CDS assumptions'!$D12)*(1+AI$3*'CDS assumptions'!$F12)","v":0}]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},"$m",null,{"$f":"'Base case'!F17*(1+F$3*'CDS assumptions'!$D13)*(1+F$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!G17*(1+G$3*'CDS assumptions'!$D13)*(1+G$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!H17*(1+H$3*'CDS assumptions'!$D13)*(1+H$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!I17*(1+I$3*'CDS assumptions'!$D13)*(1+I$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!J17*(1+J$3*'CDS assumptions'!$D13)*(1+J$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!K17*(1+K$3*'CDS assumptions'!$D13)*(1+K$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!L17*(1+L$3*'CDS assumptions'!$D13)*(1+L$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!M17*(1+M$3*'CDS assumptions'!$D13)*(1+M$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!N17*(1+N$3*'CDS assumptions'!$D13)*(1+N$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!O17*(1+O$3*'CDS assumptions'!$D13)*(1+O$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!P17*(1+P$3*'CDS assumptions'!$D13)*(1+P$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Q17*(1+Q$3*'CDS assumptions'!$D13)*(1+Q$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!R17*(1+R$3*'CDS assumptions'!$D13)*(1+R$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!S17*(1+S$3*'CDS assumptions'!$D13)*(1+S$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!T17*(1+T$3*'CDS assumptions'!$D13)*(1+T$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!U17*(1+U$3*'CDS assumptions'!$D13)*(1+U$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!V17*(1+V$3*'CDS assumptions'!$D13)*(1+V$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!W17*(1+W$3*'CDS assumptions'!$D13)*(1+W$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!X17*(1+X$3*'CDS assumptions'!$D13)*(1+X$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Y17*(1+Y$3*'CDS assumptions'!$D13)*(1+Y$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!Z17*(1+Z$3*'CDS assumptions'!$D13)*(1+Z$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AA17*(1+AA$3*'CDS assumptions'!$D13)*(1+AA$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AB17*(1+AB$3*'CDS assumptions'!$D13)*(1+AB$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AC17*(1+AC$3*'CDS assumptions'!$D13)*(1+AC$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AD17*(1+AD$3*'CDS assumptions'!$D13)*(1+AD$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AE17*(1+AE$3*'CDS assumptions'!$D13)*(1+AE$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AF17*(1+AF$3*'CDS assumptions'!$D13)*(1+AF$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AG17*(1+AG$3*'CDS assumptions'!$D13)*(1+AG$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AH17*(1+AH$3*'CDS assumptions'!$D13)*(1+AH$3*'CDS assumptions'!$F13)","v":0},{"$f":"'Base case'!AI17*(1+AI$3*'CDS assumptions'!$D13)*(1+AI$3*'CDS assumptions'!$F13)","v":0}]
[null,null,{"$f":"Scenarios!H14","v":"   other"},"$m",null,{"$f":"'Base case'!F18*(1+F$3*'CDS assumptions'!$D14)*(1+F$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!G18*(1+G$3*'CDS assumptions'!$D14)*(1+G$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!H18*(1+H$3*'CDS assumptions'!$D14)*(1+H$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!I18*(1+I$3*'CDS assumptions'!$D14)*(1+I$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!J18*(1+J$3*'CDS assumptions'!$D14)*(1+J$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!K18*(1+K$3*'CDS assumptions'!$D14)*(1+K$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!L18*(1+L$3*'CDS assumptions'!$D14)*(1+L$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!M18*(1+M$3*'CDS assumptions'!$D14)*(1+M$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!N18*(1+N$3*'CDS assumptions'!$D14)*(1+N$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!O18*(1+O$3*'CDS assumptions'!$D14)*(1+O$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!P18*(1+P$3*'CDS assumptions'!$D14)*(1+P$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Q18*(1+Q$3*'CDS assumptions'!$D14)*(1+Q$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!R18*(1+R$3*'CDS assumptions'!$D14)*(1+R$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!S18*(1+S$3*'CDS assumptions'!$D14)*(1+S$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!T18*(1+T$3*'CDS assumptions'!$D14)*(1+T$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!U18*(1+U$3*'CDS assumptions'!$D14)*(1+U$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!V18*(1+V$3*'CDS assumptions'!$D14)*(1+V$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!W18*(1+W$3*'CDS assumptions'!$D14)*(1+W$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!X18*(1+X$3*'CDS assumptions'!$D14)*(1+X$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Y18*(1+Y$3*'CDS assumptions'!$D14)*(1+Y$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!Z18*(1+Z$3*'CDS assumptions'!$D14)*(1+Z$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AA18*(1+AA$3*'CDS assumptions'!$D14)*(1+AA$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AB18*(1+AB$3*'CDS assumptions'!$D14)*(1+AB$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AC18*(1+AC$3*'CDS assumptions'!$D14)*(1+AC$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AD18*(1+AD$3*'CDS assumptions'!$D14)*(1+AD$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AE18*(1+AE$3*'CDS assumptions'!$D14)*(1+AE$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AF18*(1+AF$3*'CDS assumptions'!$D14)*(1+AF$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AG18*(1+AG$3*'CDS assumptions'!$D14)*(1+AG$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AH18*(1+AH$3*'CDS assumptions'!$D14)*(1+AH$3*'CDS assumptions'!$F14)","v":0},{"$f":"'Base case'!AI18*(1+AI$3*'CDS assumptions'!$D14)*(1+AI$3*'CDS assumptions'!$F14)","v":0},null,null,{"$f":"F18-'Base case'!F18","v":0},{"$f":"G18-'Base case'!G18","v":0},{"$f":"H18-'Base case'!H18","v":0},{"$f":"I18-'Base case'!I18","v":0},{"$f":"J18-'Base case'!J18","v":0},{"$f":"K18-'Base case'!K18","v":0},{"$f":"L18-'Base case'!L18","v":0},{"$f":"M18-'Base case'!M18","v":0},{"$f":"N18-'Base case'!N18","v":0},{"$f":"O18-'Base case'!O18","v":0},{"$f":"P18-'Base case'!P18","v":0},{"$f":"Q18-'Base case'!Q18","v":0},{"$f":"R18-'Base case'!R18","v":0},{"$f":"S18-'Base case'!S18","v":0},{"$f":"T18-'Base case'!T18","v":0},{"$f":"U18-'Base case'!U18","v":0},{"$f":"V18-'Base case'!V18","v":0},{"$f":"W18-'Base case'!W18","v":0},{"$f":"X18-'Base case'!X18","v":0},{"$f":"Y18-'Base case'!Y18","v":0},{"$f":"Z18-'Base case'!Z18","v":0},{"$f":"AA18-'Base case'!AA18","v":0},{"$f":"AB18-'Base case'!AB18","v":0},{"$f":"AC18-'Base case'!AC18","v":0},{"$f":"AD18-'Base case'!AD18","v":0},{"$f":"AE18-'Base case'!AE18","v":0},{"$f":"AF18-'Base case'!AF18","v":0}]
[null,null,"Product sales - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F20*(1+F$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!G20*(1+G$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!H20*(1+H$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!I20*(1+I$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!J20*(1+J$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!K20*(1+K$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!L20*(1+L$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!M20*(1+M$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!N20*(1+N$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!O20*(1+O$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!P20*(1+P$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Q20*(1+Q$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!R20*(1+R$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!S20*(1+S$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!T20*(1+T$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!U20*(1+U$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!V20*(1+V$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!W20*(1+W$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!X20*(1+X$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Y20*(1+Y$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!Z20*(1+Z$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AA20*(1+AA$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AB20*(1+AB$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AC20*(1+AC$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AD20*(1+AD$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AE20*(1+AE$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AF20*(1+AF$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AG20*(1+AG$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AH20*(1+AH$3*'CDS assumptions'!$F17)","v":0},{"$f":"'Base case'!AI20*(1+AI$3*'CDS assumptions'!$F17)","v":0},null,null,{"$f":"F20-'Base case'!F20","v":0},{"$f":"G20-'Base case'!G20","v":0},{"$f":"H20-'Base case'!H20","v":0},{"$f":"I20-'Base case'!I20","v":0},{"$f":"J20-'Base case'!J20","v":0},{"$f":"K20-'Base case'!K20","v":0},{"$f":"L20-'Base case'!L20","v":0},{"$f":"M20-'Base case'!M20","v":0},{"$f":"N20-'Base case'!N20","v":0},{"$f":"O20-'Base case'!O20","v":0},{"$f":"P20-'Base case'!P20","v":0},{"$f":"Q20-'Base case'!Q20","v":0},{"$f":"R20-'Base case'!R20","v":0},{"$f":"S20-'Base case'!S20","v":0},{"$f":"T20-'Base case'!T20","v":0},{"$f":"U20-'Base case'!U20","v":0},{"$f":"V20-'Base case'!V20","v":0},{"$f":"W20-'Base case'!W20","v":0},{"$f":"X20-'Base case'!X20","v":0},{"$f":"Y20-'Base case'!Y20","v":0},{"$f":"Z20-'Base case'!Z20","v":0},{"$f":"AA20-'Base case'!AA20","v":0},{"$f":"AB20-'Base case'!AB20","v":0},{"$f":"AC20-'Base case'!AC20","v":0},{"$f":"AD20-'Base case'!AD20","v":0},{"$f":"AE20-'Base case'!AE20","v":0},{"$f":"AF20-'Base case'!AF20","v":0}]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F21*(1+F$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!G21*(1+G$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!H21*(1+H$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!I21*(1+I$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!J21*(1+J$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!K21*(1+K$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!L21*(1+L$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!M21*(1+M$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!N21*(1+N$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!O21*(1+O$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!P21*(1+P$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Q21*(1+Q$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!R21*(1+R$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!S21*(1+S$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!T21*(1+T$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!U21*(1+U$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!V21*(1+V$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!W21*(1+W$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!X21*(1+X$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Y21*(1+Y$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!Z21*(1+Z$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AA21*(1+AA$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AB21*(1+AB$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AC21*(1+AC$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AD21*(1+AD$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AE21*(1+AE$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AF21*(1+AF$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AG21*(1+AG$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AH21*(1+AH$3*'CDS assumptions'!$F18)","v":0},{"$f":"'Base case'!AI21*(1+AI$3*'CDS assumptions'!$F18)","v":0},null,null,{"$f":"F21-'Base case'!F21","v":0},{"$f":"G21-'Base case'!G21","v":0},{"$f":"H21-'Base case'!H21","v":0},{"$f":"I21-'Base case'!I21","v":0},{"$f":"J21-'Base case'!J21","v":0},{"$f":"K21-'Base case'!K21","v":0},{"$f":"L21-'Base case'!L21","v":0},{"$f":"M21-'Base case'!M21","v":0},{"$f":"N21-'Base case'!N21","v":0},{"$f":"O21-'Base case'!O21","v":0},{"$f":"P21-'Base case'!P21","v":0},{"$f":"Q21-'Base case'!Q21","v":0},{"$f":"R21-'Base case'!R21","v":0},{"$f":"S21-'Base case'!S21","v":0},{"$f":"T21-'Base case'!T21","v":0},{"$f":"U21-'Base case'!U21","v":0},{"$f":"V21-'Base case'!V21","v":0},{"$f":"W21-'Base case'!W21","v":0},{"$f":"X21-'Base case'!X21","v":0},{"$f":"Y21-'Base case'!Y21","v":0},{"$f":"Z21-'Base case'!Z21","v":0},{"$f":"AA21-'Base case'!AA21","v":0},{"$f":"AB21-'Base case'!AB21","v":0},{"$f":"AC21-'Base case'!AC21","v":0},{"$f":"AD21-'Base case'!AD21","v":0},{"$f":"AE21-'Base case'!AE21","v":0},{"$f":"AF21-'Base case'!AF21","v":0}]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F22*(1+F$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!G22*(1+G$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!H22*(1+H$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!I22*(1+I$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!J22*(1+J$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!K22*(1+K$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!L22*(1+L$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!M22*(1+M$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!N22*(1+N$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!O22*(1+O$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!P22*(1+P$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Q22*(1+Q$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!R22*(1+R$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!S22*(1+S$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!T22*(1+T$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!U22*(1+U$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!V22*(1+V$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!W22*(1+W$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!X22*(1+X$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Y22*(1+Y$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!Z22*(1+Z$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AA22*(1+AA$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AB22*(1+AB$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AC22*(1+AC$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AD22*(1+AD$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AE22*(1+AE$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AF22*(1+AF$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AG22*(1+AG$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AH22*(1+AH$3*'CDS assumptions'!$F19)","v":0},{"$f":"'Base case'!AI22*(1+AI$3*'CDS assumptions'!$F19)","v":0},null,null,{"$f":"F22-'Base case'!F22","v":0},{"$f":"G22-'Base case'!G22","v":0},{"$f":"H22-'Base case'!H22","v":0},{"$f":"I22-'Base case'!I22","v":0},{"$f":"J22-'Base case'!J22","v":0},{"$f":"K22-'Base case'!K22","v":0},{"$f":"L22-'Base case'!L22","v":0},{"$f":"M22-'Base case'!M22","v":0},{"$f":"N22-'Base case'!N22","v":0},{"$f":"O22-'Base case'!O22","v":0},{"$f":"P22-'Base case'!P22","v":0},{"$f":"Q22-'Base case'!Q22","v":0},{"$f":"R22-'Base case'!R22","v":0},{"$f":"S22-'Base case'!S22","v":0},{"$f":"T22-'Base case'!T22","v":0},{"$f":"U22-'Base case'!U22","v":0},{"$f":"V22-'Base case'!V22","v":0},{"$f":"W22-'Base case'!W22","v":0},{"$f":"X22-'Base case'!X22","v":0},{"$f":"Y22-'Base case'!Y22","v":0},{"$f":"Z22-'Base case'!Z22","v":0},{"$f":"AA22-'Base case'!AA22","v":0},{"$f":"AB22-'Base case'!AB22","v":0},{"$f":"AC22-'Base case'!AC22","v":0},{"$f":"AD22-'Base case'!AD22","v":0},{"$f":"AE22-'Base case'!AE22","v":0},{"$f":"AF22-'Base case'!AF22","v":0}]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F23*(1+F$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!G23*(1+G$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!H23*(1+H$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!I23*(1+I$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!J23*(1+J$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!K23*(1+K$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!L23*(1+L$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!M23*(1+M$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!N23*(1+N$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!O23*(1+O$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!P23*(1+P$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Q23*(1+Q$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!R23*(1+R$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!S23*(1+S$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!T23*(1+T$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!U23*(1+U$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!V23*(1+V$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!W23*(1+W$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!X23*(1+X$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Y23*(1+Y$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!Z23*(1+Z$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AA23*(1+AA$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AB23*(1+AB$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AC23*(1+AC$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AD23*(1+AD$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AE23*(1+AE$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AF23*(1+AF$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AG23*(1+AG$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AH23*(1+AH$3*'CDS assumptions'!$F20)","v":0},{"$f":"'Base case'!AI23*(1+AI$3*'CDS assumptions'!$F20)","v":0},null,null,{"$f":"F23-'Base case'!F23","v":0},{"$f":"G23-'Base case'!G23","v":0},{"$f":"H23-'Base case'!H23","v":0},{"$f":"I23-'Base case'!I23","v":0},{"$f":"J23-'Base case'!J23","v":0},{"$f":"K23-'Base case'!K23","v":0},{"$f":"L23-'Base case'!L23","v":0},{"$f":"M23-'Base case'!M23","v":0},{"$f":"N23-'Base case'!N23","v":0},{"$f":"O23-'Base case'!O23","v":0},{"$f":"P23-'Base case'!P23","v":0},{"$f":"Q23-'Base case'!Q23","v":0},{"$f":"R23-'Base case'!R23","v":0},{"$f":"S23-'Base case'!S23","v":0},{"$f":"T23-'Base case'!T23","v":0},{"$f":"U23-'Base case'!U23","v":0},{"$f":"V23-'Base case'!V23","v":0},{"$f":"W23-'Base case'!W23","v":0},{"$f":"X23-'Base case'!X23","v":0},{"$f":"Y23-'Base case'!Y23","v":0},{"$f":"Z23-'Base case'!Z23","v":0},{"$f":"AA23-'Base case'!AA23","v":0},{"$f":"AB23-'Base case'!AB23","v":0},{"$f":"AC23-'Base case'!AC23","v":0},{"$f":"AD23-'Base case'!AD23","v":0},{"$f":"AE23-'Base case'!AE23","v":0},{"$f":"AF23-'Base case'!AF23","v":0}]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F24*(1+F$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!G24*(1+G$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!H24*(1+H$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!I24*(1+I$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!J24*(1+J$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!K24*(1+K$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!L24*(1+L$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!M24*(1+M$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!N24*(1+N$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!O24*(1+O$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!P24*(1+P$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Q24*(1+Q$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!R24*(1+R$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!S24*(1+S$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!T24*(1+T$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!U24*(1+U$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!V24*(1+V$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!W24*(1+W$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!X24*(1+X$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Y24*(1+Y$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!Z24*(1+Z$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AA24*(1+AA$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AB24*(1+AB$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AC24*(1+AC$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AD24*(1+AD$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AE24*(1+AE$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AF24*(1+AF$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AG24*(1+AG$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AH24*(1+AH$3*'CDS assumptions'!$F21)","v":0},{"$f":"'Base case'!AI24*(1+AI$3*'CDS assumptions'!$F21)","v":0},null,null,{"$f":"F24-'Base case'!F24","v":0},{"$f":"G24-'Base case'!G24","v":0},{"$f":"H24-'Base case'!H24","v":0},{"$f":"I24-'Base case'!I24","v":0},{"$f":"J24-'Base case'!J24","v":0},{"$f":"K24-'Base case'!K24","v":0},{"$f":"L24-'Base case'!L24","v":0},{"$f":"M24-'Base case'!M24","v":0},{"$f":"N24-'Base case'!N24","v":0},{"$f":"O24-'Base case'!O24","v":0},{"$f":"P24-'Base case'!P24","v":0},{"$f":"Q24-'Base case'!Q24","v":0},{"$f":"R24-'Base case'!R24","v":0},{"$f":"S24-'Base case'!S24","v":0},{"$f":"T24-'Base case'!T24","v":0},{"$f":"U24-'Base case'!U24","v":0},{"$f":"V24-'Base case'!V24","v":0},{"$f":"W24-'Base case'!W24","v":0},{"$f":"X24-'Base case'!X24","v":0},{"$f":"Y24-'Base case'!Y24","v":0},{"$f":"Z24-'Base case'!Z24","v":0},{"$f":"AA24-'Base case'!AA24","v":0},{"$f":"AB24-'Base case'!AB24","v":0},{"$f":"AC24-'Base case'!AC24","v":0},{"$f":"AD24-'Base case'!AD24","v":0},{"$f":"AE24-'Base case'!AE24","v":0},{"$f":"AF24-'Base case'!AF24","v":0}]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F25*(1+F$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!G25*(1+G$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!H25*(1+H$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!I25*(1+I$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!J25*(1+J$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!K25*(1+K$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!L25*(1+L$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!M25*(1+M$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!N25*(1+N$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!O25*(1+O$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!P25*(1+P$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Q25*(1+Q$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!R25*(1+R$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!S25*(1+S$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!T25*(1+T$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!U25*(1+U$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!V25*(1+V$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!W25*(1+W$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!X25*(1+X$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Y25*(1+Y$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!Z25*(1+Z$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AA25*(1+AA$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AB25*(1+AB$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AC25*(1+AC$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AD25*(1+AD$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AE25*(1+AE$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AF25*(1+AF$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AG25*(1+AG$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AH25*(1+AH$3*'CDS assumptions'!$F22)","v":0},{"$f":"'Base case'!AI25*(1+AI$3*'CDS assumptions'!$F22)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F26*(1+F$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!G26*(1+G$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!H26*(1+H$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!I26*(1+I$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!J26*(1+J$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!K26*(1+K$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!L26*(1+L$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!M26*(1+M$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!N26*(1+N$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!O26*(1+O$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!P26*(1+P$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Q26*(1+Q$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!R26*(1+R$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!S26*(1+S$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!T26*(1+T$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!U26*(1+U$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!V26*(1+V$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!W26*(1+W$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!X26*(1+X$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Y26*(1+Y$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!Z26*(1+Z$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AA26*(1+AA$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AB26*(1+AB$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AC26*(1+AC$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AD26*(1+AD$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AE26*(1+AE$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AF26*(1+AF$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AG26*(1+AG$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AH26*(1+AH$3*'CDS assumptions'!$F23)","v":0},{"$f":"'Base case'!AI26*(1+AI$3*'CDS assumptions'!$F23)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F27*(1+F$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!G27*(1+G$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!H27*(1+H$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!I27*(1+I$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!J27*(1+J$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!K27*(1+K$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!L27*(1+L$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!M27*(1+M$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!N27*(1+N$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!O27*(1+O$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!P27*(1+P$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Q27*(1+Q$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!R27*(1+R$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!S27*(1+S$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!T27*(1+T$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!U27*(1+U$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!V27*(1+V$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!W27*(1+W$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!X27*(1+X$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Y27*(1+Y$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!Z27*(1+Z$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AA27*(1+AA$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AB27*(1+AB$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AC27*(1+AC$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AD27*(1+AD$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AE27*(1+AE$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AF27*(1+AF$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AG27*(1+AG$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AH27*(1+AH$3*'CDS assumptions'!$F24)","v":0},{"$f":"'Base case'!AI27*(1+AI$3*'CDS assumptions'!$F24)","v":0},null,null,{"$f":"F27-'Base case'!F27","v":0},{"$f":"G27-'Base case'!G27","v":0},{"$f":"H27-'Base case'!H27","v":0},{"$f":"I27-'Base case'!I27","v":0},{"$f":"J27-'Base case'!J27","v":0},{"$f":"K27-'Base case'!K27","v":0},{"$f":"L27-'Base case'!L27","v":0},{"$f":"M27-'Base case'!M27","v":0},{"$f":"N27-'Base case'!N27","v":0},{"$f":"O27-'Base case'!O27","v":0},{"$f":"P27-'Base case'!P27","v":0},{"$f":"Q27-'Base case'!Q27","v":0},{"$f":"R27-'Base case'!R27","v":0},{"$f":"S27-'Base case'!S27","v":0},{"$f":"T27-'Base case'!T27","v":0},{"$f":"U27-'Base case'!U27","v":0},{"$f":"V27-'Base case'!V27","v":0},{"$f":"W27-'Base case'!W27","v":0},{"$f":"X27-'Base case'!X27","v":0},{"$f":"Y27-'Base case'!Y27","v":0},{"$f":"Z27-'Base case'!Z27","v":0},{"$f":"AA27-'Base case'!AA27","v":0},{"$f":"AB27-'Base case'!AB27","v":0},{"$f":"AC27-'Base case'!AC27","v":0},{"$f":"AD27-'Base case'!AD27","v":0},{"$f":"AE27-'Base case'!AE27","v":0},{"$f":"AF27-'Base case'!AF27","v":0}]
[null,null,"CDS revenue - council"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D14*(1+'CDS assumptions'!$D7)*'CDS assumptions'!$F38*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,{"$f":"F29","v":0},{"$f":"G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*H$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*I$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*J$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*K$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*L$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*M$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*N$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*O$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*P$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*R$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*S$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*T$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*U$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*V$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*W$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*X$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D15*(1+'CDS assumptions'!$D8)*'CDS assumptions'!$F39*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0.9575999999999999},null,null,{"$f":"F30","v":0},0,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999,0.9575999999999999]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D16*(1+'CDS assumptions'!$D9)*'CDS assumptions'!$F40*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*H$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*I$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*J$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*K$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*L$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*M$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*N$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*O$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*P$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Q$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*R$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*S$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*T$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*U$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*V$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*W$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*X$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Y$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*Z$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AA$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AB$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AC$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AD$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AE$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AF$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AG$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AH$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D17*(1+'CDS assumptions'!$D10)*'CDS assumptions'!$F41*AI$3*'Revenue assumptions'!$D$5*$D$1","v":1.5412799999999998},null,null,0,0,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998,1.5412799999999998]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*H$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*I$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*J$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*K$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*L$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*M$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*N$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*O$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*P$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Q$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*R$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*S$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*T$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*U$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*V$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*W$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*X$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Y$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*Z$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AA$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AB$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AC$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AD$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AE$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AF$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AG$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AH$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D18*(1+'CDS assumptions'!$D11)*'CDS assumptions'!$F42*AI$3*'Revenue assumptions'!$D$5*$D$1","v":1.159},null,null,0,0,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159,1.159]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D19*(1+'CDS assumptions'!$D12)*'CDS assumptions'!$F43*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D20*(1+'CDS assumptions'!$D13)*'CDS assumptions'!$F44*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*F$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*G$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*H$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*I$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*J$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*K$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*L$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*M$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*N$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*O$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*P$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Q$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*R$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*S$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*T$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*U$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*V$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*W$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*X$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Y$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*Z$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AA$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AB$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AC$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AD$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AE$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AF$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AG$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AH$3*'Revenue assumptions'!$D$5*$D$1","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D21*(1+'CDS assumptions'!$D14)*'CDS assumptions'!$F45*AI$3*'Revenue assumptions'!$D$5*$D$1","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS revenue - commercial"]
[null,null,{"$f":"C11","v":"   paper and cardboard"},"$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D29*(1+'CDS assumptions'!$D17)*'CDS assumptions'!$F51*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,{"$f":"F38","v":0},{"$f":"G38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W38","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"   aluminium","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D30*(1+'CDS assumptions'!$D18)*'CDS assumptions'!$F52*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,{"$f":"F39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   other metals","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D31*(1+'CDS assumptions'!$D19)*'CDS assumptions'!$F53*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   glass","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D32*(1+'CDS assumptions'!$D20)*'CDS assumptions'!$F54*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - mixed","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D33*(1+'CDS assumptions'!$D21)*'CDS assumptions'!$F55*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   plastics - hdpe","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D34*(1+'CDS assumptions'!$D22)*'CDS assumptions'!$F56*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   plastics - PET","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D35*(1+'CDS assumptions'!$D23)*'CDS assumptions'!$F57*AI$3*(1-'Revenue assumptions'!$D$5)","v":0}]
[null,null,"   other","$m",null,{"$f":"'Base case'!F$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*F$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!G$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*G$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!H$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*H$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!I$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*I$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!J$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*J$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!K$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*K$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!L$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*L$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!M$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*M$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!N$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*N$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!O$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*O$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!P$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*P$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Q$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Q$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!R$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*R$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!S$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*S$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!T$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*T$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!U$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*U$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!V$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*V$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!W$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*W$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!X$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*X$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Y$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Y$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!Z$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*Z$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AA$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AA$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AB$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AB$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AC$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AC$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AD$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AD$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AE$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AE$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AF$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AF$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AG$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AG$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AH$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AH$3*(1-'Revenue assumptions'!$D$5)","v":0},{"$f":"'Base case'!AI$4*'Revenue assumptions'!$D36*(1+'CDS assumptions'!$D24)*'CDS assumptions'!$F58*AI$3*(1-'Revenue assumptions'!$D$5)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","$m",null,{"$f":"SUM(F8:F45)","v":0},{"$f":"SUM(G8:G45)","v":0},{"$f":"SUM(H8:H45)","v":7.8599020000000008},7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,7.8599020000000008,null,null,{"$f":"F46-'Base case'!F46","v":0},{"$f":"G46-'Base case'!G46","v":0},{"$f":"H46-'Base case'!H46","v":3.5663020000000003},{"$f":"I46-'Base case'!I46","v":3.5663020000000003},{"$f":"J46-'Base case'!J46","v":3.5663020000000003},{"$f":"K46-'Base case'!K46","v":3.5663020000000003},{"$f":"L46-'Base case'!L46","v":3.5663020000000003},{"$f":"M46-'Base case'!M46","v":3.5663020000000003},{"$f":"N46-'Base case'!N46","v":3.5663020000000003},{"$f":"O46-'Base case'!O46","v":3.5663020000000003},{"$f":"P46-'Base case'!P46","v":3.5663020000000003},{"$f":"Q46-'Base case'!Q46","v":3.5663020000000003},{"$f":"R46-'Base case'!R46","v":3.5663020000000003},{"$f":"S46-'Base case'!S46","v":3.5663020000000003},{"$f":"T46-'Base case'!T46","v":3.5663020000000003},{"$f":"U46-'Base case'!U46","v":3.5663020000000003},{"$f":"V46-'Base case'!V46","v":3.5663020000000003},{"$f":"W46-'Base case'!W46","v":3.5663020000000003},{"$f":"X46-'Base case'!X46","v":3.5663020000000003},{"$f":"Y46-'Base case'!Y46","v":3.5663020000000003},{"$f":"Z46-'Base case'!Z46","v":3.5663020000000003},{"$f":"AA46-'Base case'!AA46","v":3.5663020000000003},{"$f":"AB46-'Base case'!AB46","v":3.5663020000000003},{"$f":"AC46-'Base case'!AC46","v":3.5663020000000003},{"$f":"AD46-'Base case'!AD46","v":3.5663020000000003},{"$f":"AE46-'Base case'!AE46","v":3.5663020000000003},{"$f":"AF46-'Base case'!AF46","v":3.5663020000000003}]
[]
[null,"Cost items"]
[null,null,"Capital costs","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*F5,0)","v":-5.0625},{"$f":"-IF(G2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*G5,0)","v":-5.0625},{"$f":"-IF(H2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*H5,0)","v":0},{"$f":"-IF(I2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*I5,0)","v":0},{"$f":"-IF(J2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*J5,0)","v":0},{"$f":"-IF(K2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*K5,0)","v":0},{"$f":"-IF(L2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*L5,0)","v":0},{"$f":"-IF(M2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*M5,0)","v":0},{"$f":"-IF(N2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*N5,0)","v":0},{"$f":"-IF(O2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*O5,0)","v":0},{"$f":"-IF(P2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*P5,0)","v":0},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Q5,0)","v":0},{"$f":"-IF(R2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*R5,0)","v":0},{"$f":"-IF(S2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*S5,0)","v":0},{"$f":"-IF(T2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*T5,0)","v":0},{"$f":"-IF(U2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*U5,0)","v":0},{"$f":"-IF(V2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*V5,0)","v":0},{"$f":"-IF(W2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*W5,0)","v":0},{"$f":"-IF(X2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*X5,0)","v":0},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Y5,0)","v":0},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*Z5,0)","v":0},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AA5,0)","v":0},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AB5,0)","v":0},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AC5,0)","v":0},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AD5,0)","v":0},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AE5,0)","v":0},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AF5,0)","v":0},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AG5,0)","v":0},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AH5,0)","v":0},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,'Cost assumptions'!$E$9/'Cost assumptions'!$E$6*AI5,0)","v":0},null,null,{"$f":"F49-'Base case'!F49","v":0},{"$f":"G49-'Base case'!G49","v":0},{"$f":"H49-'Base case'!H49","v":0},{"$f":"I49-'Base case'!I49","v":0},{"$f":"J49-'Base case'!J49","v":0},{"$f":"K49-'Base case'!K49","v":0},{"$f":"L49-'Base case'!L49","v":0},{"$f":"M49-'Base case'!M49","v":0},{"$f":"N49-'Base case'!N49","v":0},{"$f":"O49-'Base case'!O49","v":0},{"$f":"P49-'Base case'!P49","v":0},{"$f":"Q49-'Base case'!Q49","v":0},{"$f":"R49-'Base case'!R49","v":0},{"$f":"S49-'Base case'!S49","v":0},{"$f":"T49-'Base case'!T49","v":0},{"$f":"U49-'Base case'!U49","v":0},{"$f":"V49-'Base case'!V49","v":0},{"$f":"W49-'Base case'!W49","v":0},{"$f":"X49-'Base case'!X49","v":0},{"$f":"Y49-'Base case'!Y49","v":0},{"$f":"Z49-'Base case'!Z49","v":0},{"$f":"AA49-'Base case'!AA49","v":0},{"$f":"AB49-'Base case'!AB49","v":0},{"$f":"AC49-'Base case'!AC49","v":0},{"$f":"AD49-'Base case'!AD49","v":0},{"$f":"AE49-'Base case'!AE49","v":0},{"$f":"AF49-'Base case'!AF49","v":0}]
[null,null,"Operating costs"]
[null,null,"   fixed","$m",null,{"$f":"-IF(F2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*F5)","v":0},{"$f":"-IF(G2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*G5)","v":0},{"$f":"-IF(H2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*H5)","v":-3},{"$f":"-IF(I2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*I5)","v":-3},{"$f":"-IF(J2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*J5)","v":-3},{"$f":"-IF(K2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*K5)","v":-3},{"$f":"-IF(L2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*L5)","v":-3},{"$f":"-IF(M2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*M5)","v":-3},{"$f":"-IF(N2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*N5)","v":-3},{"$f":"-IF(O2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*O5)","v":-3},{"$f":"-IF(P2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*P5)","v":-3},{"$f":"-IF(Q2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Q5)","v":-3},{"$f":"-IF(R2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*R5)","v":-3},{"$f":"-IF(S2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*S5)","v":-3},{"$f":"-IF(T2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*T5)","v":-3},{"$f":"-IF(U2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*U5)","v":-3},{"$f":"-IF(V2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*V5)","v":-3},{"$f":"-IF(W2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*W5)","v":-3},{"$f":"-IF(X2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*X5)","v":-3},{"$f":"-IF(Y2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Y5)","v":-3},{"$f":"-IF(Z2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*Z5)","v":-3},{"$f":"-IF(AA2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AA5)","v":-3},{"$f":"-IF(AB2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AB5)","v":-3},{"$f":"-IF(AC2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AC5)","v":-3},{"$f":"-IF(AD2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AD5)","v":-3},{"$f":"-IF(AE2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AE5)","v":-3},{"$f":"-IF(AF2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AF5)","v":-3},{"$f":"-IF(AG2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AG5)","v":-3},{"$f":"-IF(AH2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AH5)","v":-3},{"$f":"-IF(AI2<'Cost assumptions'!$E$4,0,'Cost assumptions'!$E$11*AI5)","v":-3},null,null,{"$f":"F51-'Base case'!F51","v":0},{"$f":"G51-'Base case'!G51","v":0},{"$f":"H51-'Base case'!H51","v":0},{"$f":"I51-'Base case'!I51","v":0},{"$f":"J51-'Base case'!J51","v":0},{"$f":"K51-'Base case'!K51","v":0},{"$f":"L51-'Base case'!L51","v":0},{"$f":"M51-'Base case'!M51","v":0},{"$f":"N51-'Base case'!N51","v":0},{"$f":"O51-'Base case'!O51","v":0},{"$f":"P51-'Base case'!P51","v":0},{"$f":"Q51-'Base case'!Q51","v":0},{"$f":"R51-'Base case'!R51","v":0},{"$f":"S51-'Base case'!S51","v":0},{"$f":"T51-'Base case'!T51","v":0},{"$f":"U51-'Base case'!U51","v":0},{"$f":"V51-'Base case'!V51","v":0},{"$f":"W51-'Base case'!W51","v":0},{"$f":"X51-'Base case'!X51","v":0},{"$f":"Y51-'Base case'!Y51","v":0},{"$f":"Z51-'Base case'!Z51","v":0},{"$f":"AA51-'Base case'!AA51","v":0},{"$f":"AB51-'Base case'!AB51","v":0},{"$f":"AC51-'Base case'!AC51","v":0},{"$f":"AD51-'Base case'!AD51","v":0},{"$f":"AE51-'Base case'!AE51","v":0},{"$f":"AF51-'Base case'!AF51","v":0}]
[null,null,"   variable","$m",null,{"$f":"-F4*'Cost assumptions'!$E$12","v":0},{"$f":"-G4*'Cost assumptions'!$E$12","v":0},{"$f":"-H4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-I4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-J4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-K4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-L4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-M4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-N4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-O4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-P4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Q4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-R4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-S4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-T4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-U4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-V4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-W4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-X4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Y4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-Z4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AA4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AB4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AC4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AD4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AE4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AF4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AG4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AH4*'Cost assumptions'!$E$12","v":-2.8653900000000001},{"$f":"-AI4*'Cost assumptions'!$E$12","v":-2.8653900000000001},null,null,{"$f":"F52-'Base case'!F52","v":0},{"$f":"G52-'Base case'!G52","v":0},{"$f":"H52-'Base case'!H52","v":0.1346099999999999},{"$f":"I52-'Base case'!I52","v":0.1346099999999999},{"$f":"J52-'Base case'!J52","v":0.1346099999999999},{"$f":"K52-'Base case'!K52","v":0.1346099999999999},{"$f":"L52-'Base case'!L52","v":0.1346099999999999},{"$f":"M52-'Base case'!M52","v":0.1346099999999999},{"$f":"N52-'Base case'!N52","v":0.1346099999999999},{"$f":"O52-'Base case'!O52","v":0.1346099999999999},{"$f":"P52-'Base case'!P52","v":0.1346099999999999},{"$f":"Q52-'Base case'!Q52","v":0.1346099999999999},{"$f":"R52-'Base case'!R52","v":0.1346099999999999},{"$f":"S52-'Base case'!S52","v":0.1346099999999999},{"$f":"T52-'Base case'!T52","v":0.1346099999999999},{"$f":"U52-'Base case'!U52","v":0.1346099999999999},{"$f":"V52-'Base case'!V52","v":0.1346099999999999},{"$f":"W52-'Base case'!W52","v":0.1346099999999999},{"$f":"X52-'Base case'!X52","v":0.1346099999999999},{"$f":"Y52-'Base case'!Y52","v":0.1346099999999999},{"$f":"Z52-'Base case'!Z52","v":0.1346099999999999},{"$f":"AA52-'Base case'!AA52","v":0.1346099999999999},{"$f":"AB52-'Base case'!AB52","v":0.1346099999999999},{"$f":"AC52-'Base case'!AC52","v":0.1346099999999999},{"$f":"AD52-'Base case'!AD52","v":0.1346099999999999},{"$f":"AE52-'Base case'!AE52","v":0.1346099999999999},{"$f":"AF52-'Base case'!AF52","v":0.1346099999999999}]
[null,null,"Disposal costs","$m",null,{"$f":"'Base case'!F53*('Revenue assumptions'!$E$5*(1+F$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+F$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!G53*('Revenue assumptions'!$E$5*(1+G$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+G$3*'CDS assumptions'!$F25))","v":0},{"$f":"'Base case'!H53*('Revenue assumptions'!$E$5*(1+H$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+H$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!I53*('Revenue assumptions'!$E$5*(1+I$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+I$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!J53*('Revenue assumptions'!$E$5*(1+J$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+J$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!K53*('Revenue assumptions'!$E$5*(1+K$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+K$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!L53*('Revenue assumptions'!$E$5*(1+L$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+L$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!M53*('Revenue assumptions'!$E$5*(1+M$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+M$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!N53*('Revenue assumptions'!$E$5*(1+N$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+N$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!O53*('Revenue assumptions'!$E$5*(1+O$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+O$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!P53*('Revenue assumptions'!$E$5*(1+P$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+P$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Q53*('Revenue assumptions'!$E$5*(1+Q$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Q$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!R53*('Revenue assumptions'!$E$5*(1+R$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+R$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!S53*('Revenue assumptions'!$E$5*(1+S$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+S$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!T53*('Revenue assumptions'!$E$5*(1+T$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+T$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!U53*('Revenue assumptions'!$E$5*(1+U$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+U$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!V53*('Revenue assumptions'!$E$5*(1+V$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+V$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!W53*('Revenue assumptions'!$E$5*(1+W$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+W$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!X53*('Revenue assumptions'!$E$5*(1+X$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+X$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Y53*('Revenue assumptions'!$E$5*(1+Y$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Y$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!Z53*('Revenue assumptions'!$E$5*(1+Z$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+Z$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AA53*('Revenue assumptions'!$E$5*(1+AA$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AA$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AB53*('Revenue assumptions'!$E$5*(1+AB$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AB$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AC53*('Revenue assumptions'!$E$5*(1+AC$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AC$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AD53*('Revenue assumptions'!$E$5*(1+AD$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AD$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AE53*('Revenue assumptions'!$E$5*(1+AE$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AE$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AF53*('Revenue assumptions'!$E$5*(1+AF$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AF$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AG53*('Revenue assumptions'!$E$5*(1+AG$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AG$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AH53*('Revenue assumptions'!$E$5*(1+AH$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AH$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},{"$f":"'Base case'!AI53*('Revenue assumptions'!$E$5*(1+AI$3*'CDS assumptions'!$F15)+'Revenue assumptions'!$E$6*(1+AI$3*'CDS assumptions'!$F25))","v":-1.1639999999999999},null,null,{"$f":"F53-'Base case'!F53","v":0},{"$f":"G53-'Base case'!G53","v":0},{"$f":"H53-'Base case'!H53","v":0},{"$f":"I53-'Base case'!I53","v":0},{"$f":"J53-'Base case'!J53","v":0},{"$f":"K53-'Base case'!K53","v":0},{"$f":"L53-'Base case'!L53","v":0},{"$f":"M53-'Base case'!M53","v":0},{"$f":"N53-'Base case'!N53","v":0},{"$f":"O53-'Base case'!O53","v":0},{"$f":"P53-'Base case'!P53","v":0},{"$f":"Q53-'Base case'!Q53","v":0},{"$f":"R53-'Base case'!R53","v":0},{"$f":"S53-'Base case'!S53","v":0},{"$f":"T53-'Base case'!T53","v":0},{"$f":"U53-'Base case'!U53","v":0},{"$f":"V53-'Base case'!V53","v":0},{"$f":"W53-'Base case'!W53","v":0},{"$f":"X53-'Base case'!X53","v":0},{"$f":"Y53-'Base case'!Y53","v":0},{"$f":"Z53-'Base case'!Z53","v":0},{"$f":"AA53-'Base case'!AA53","v":0},{"$f":"AB53-'Base case'!AB53","v":0},{"$f":"AC53-'Base case'!AC53","v":0},{"$f":"AD53-'Base case'!AD53","v":0},{"$f":"AE53-'Base case'!AE53","v":0},{"$f":"AF53-'Base case'!AF53","v":0}]
[null,null,"CDS costs - fixed","$m",null,{"$f":"-F$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-G$3*('CDS assumptions'!$D$30)","v":0},{"$f":"-H$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-I$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-J$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-K$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-L$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-M$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-N$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-O$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-P$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Q$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-R$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-S$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-T$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-U$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-V$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-W$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-X$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Y$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-Z$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AA$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AB$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AC$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AD$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AE$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AF$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AG$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AH$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},{"$f":"-AI$3*('CDS assumptions'!$D$30)","v":-0.13700000000000001},null,null,{"$f":"F54-'Base case'!F54","v":0},{"$f":"G54-'Base case'!G54","v":0},{"$f":"H54-'Base case'!H54","v":-0.13700000000000001},{"$f":"I54-'Base case'!I54","v":-0.13700000000000001},{"$f":"J54-'Base case'!J54","v":-0.13700000000000001},{"$f":"K54-'Base case'!K54","v":-0.13700000000000001},{"$f":"L54-'Base case'!L54","v":-0.13700000000000001},{"$f":"M54-'Base case'!M54","v":-0.13700000000000001},{"$f":"N54-'Base case'!N54","v":-0.13700000000000001},{"$f":"O54-'Base case'!O54","v":-0.13700000000000001},{"$f":"P54-'Base case'!P54","v":-0.13700000000000001},{"$f":"Q54-'Base case'!Q54","v":-0.13700000000000001},{"$f":"R54-'Base case'!R54","v":-0.13700000000000001},{"$f":"S54-'Base case'!S54","v":-0.13700000000000001},{"$f":"T54-'Base case'!T54","v":-0.13700000000000001},{"$f":"U54-'Base case'!U54","v":-0.13700000000000001},{"$f":"V54-'Base case'!V54","v":-0.13700000000000001},{"$f":"W54-'Base case'!W54","v":-0.13700000000000001},{"$f":"X54-'Base case'!X54","v":-0.13700000000000001},{"$f":"Y54-'Base case'!Y54","v":-0.13700000000000001},{"$f":"Z54-'Base case'!Z54","v":-0.13700000000000001},{"$f":"AA54-'Base case'!AA54","v":-0.13700000000000001},{"$f":"AB54-'Base case'!AB54","v":-0.13700000000000001},{"$f":"AC54-'Base case'!AC54","v":-0.13700000000000001},{"$f":"AD54-'Base case'!AD54","v":-0.13700000000000001},{"$f":"AE54-'Base case'!AE54","v":-0.13700000000000001},{"$f":"AF54-'Base case'!AF54","v":-0.13700000000000001}]
[null,null,"CDS costs - variable council",null,null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$4*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$36)","v":0}]
[null,null,"CDS costs - variable commercial",null,null,{"$f":"-F$3*F$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-G$3*G$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-H$3*H$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-I$3*I$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-J$3*J$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-K$3*K$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-L$3*L$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-M$3*M$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-N$3*N$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-O$3*O$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-P$3*P$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Q$3*Q$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-R$3*R$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-S$3*S$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-T$3*T$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-U$3*U$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-V$3*V$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-W$3*W$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-X$3*X$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Y$3*Y$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-Z$3*Z$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AA$3*AA$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AB$3*AB$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AC$3*AC$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AD$3*AD$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AE$3*AE$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AF$3*AF$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AG$3*AG$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AH$3*AH$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0},{"$f":"-AI$3*AI$4*'CDS assumptions'!$I$5*('CDS assumptions'!$D$31+'CDS assumptions'!$D$32*'CDS assumptions'!$M$49)","v":0}]
[null,null,"Total costs","$m",null,{"$f":"SUM(F49:F56)","v":-5.0625},{"$f":"SUM(G49:G56)","v":-5.0625},-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,-7.1663899999999998,null,null,{"$f":"F57-'Base case'!F57","v":0},{"$f":"G57-'Base case'!G57","v":0},{"$f":"H57-'Base case'!H57","v":-2.3900000000001143E-3},{"$f":"I57-'Base case'!I57","v":-2.3900000000001143E-3},{"$f":"J57-'Base case'!J57","v":-2.3900000000001143E-3},{"$f":"K57-'Base case'!K57","v":-2.3900000000001143E-3},{"$f":"L57-'Base case'!L57","v":-2.3900000000001143E-3},{"$f":"M57-'Base case'!M57","v":-2.3900000000001143E-3},{"$f":"N57-'Base case'!N57","v":-2.3900000000001143E-3},{"$f":"O57-'Base case'!O57","v":-2.3900000000001143E-3},{"$f":"P57-'Base case'!P57","v":-2.3900000000001143E-3},{"$f":"Q57-'Base case'!Q57","v":-2.3900000000001143E-3},{"$f":"R57-'Base case'!R57","v":-2.3900000000001143E-3},{"$f":"S57-'Base case'!S57","v":-2.3900000000001143E-3},{"$f":"T57-'Base case'!T57","v":-2.3900000000001143E-3},{"$f":"U57-'Base case'!U57","v":-2.3900000000001143E-3},{"$f":"V57-'Base case'!V57","v":-2.3900000000001143E-3},{"$f":"W57-'Base case'!W57","v":-2.3900000000001143E-3},{"$f":"X57-'Base case'!X57","v":-2.3900000000001143E-3},{"$f":"Y57-'Base case'!Y57","v":-2.3900000000001143E-3},{"$f":"Z57-'Base case'!Z57","v":-2.3900000000001143E-3},{"$f":"AA57-'Base case'!AA57","v":-2.3900000000001143E-3},{"$f":"AB57-'Base case'!AB57","v":-2.3900000000001143E-3},{"$f":"AC57-'Base case'!AC57","v":-2.3900000000001143E-3},{"$f":"AD57-'Base case'!AD57","v":-2.3900000000001143E-3},{"$f":"AE57-'Base case'!AE57","v":-2.3900000000001143E-3},{"$f":"AF57-'Base case'!AF57","v":-2.3900000000001143E-3}]
[]
[null,"Financial metrics"]
[null,null,"Net revenue","$m",null,{"$f":"IF(F2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F46+F57,0)","v":-5.0625},{"$f":"IF(G2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G46+G57,0)","v":-5.0625},{"$f":"IF(H2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H46+H57,0)","v":0.69351200000000102},{"$f":"IF(I2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I46+I57,0)","v":0.69351200000000102},{"$f":"IF(J2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J46+J57,0)","v":0.69351200000000102},{"$f":"IF(K2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K46+K57,0)","v":0.69351200000000102},{"$f":"IF(L2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L46+L57,0)","v":0.69351200000000102},{"$f":"IF(M2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M46+M57,0)","v":0.69351200000000102},{"$f":"IF(N2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N46+N57,0)","v":0.69351200000000102},{"$f":"IF(O2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O46+O57,0)","v":0.69351200000000102},{"$f":"IF(P2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P46+P57,0)","v":0.69351200000000102},{"$f":"IF(Q2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q46+Q57,0)","v":0.69351200000000102},{"$f":"IF(R2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R46+R57,0)","v":0.69351200000000102},{"$f":"IF(S2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S46+S57,0)","v":0.69351200000000102},{"$f":"IF(T2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T46+T57,0)","v":0},{"$f":"IF(U2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U46+U57,0)","v":0},{"$f":"IF(V2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V46+V57,0)","v":0},{"$f":"IF(W2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W46+W57,0)","v":0},{"$f":"IF(X2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X46+X57,0)","v":0},{"$f":"IF(Y2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y46+Y57,0)","v":0},{"$f":"IF(Z2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z46+Z57,0)","v":0},{"$f":"IF(AA2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA46+AA57,0)","v":0},{"$f":"IF(AB2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB46+AB57,0)","v":0},{"$f":"IF(AC2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC46+AC57,0)","v":0},{"$f":"IF(AD2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD46+AD57,0)","v":0},{"$f":"IF(AE2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE46+AE57,0)","v":0},{"$f":"IF(AF2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF46+AF57,0)","v":0},{"$f":"IF(AG2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG46+AG57,0)","v":0},{"$f":"IF(AH2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH46+AH57,0)","v":0},{"$f":"IF(AI2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI46+AI57,0)","v":0},null,null,{"$f":"F60-'Base case'!F60","v":0},{"$f":"G60-'Base case'!G60","v":0},{"$f":"H60-'Base case'!H60","v":3.5639120000000002},{"$f":"I60-'Base case'!I60","v":3.5639120000000002},{"$f":"J60-'Base case'!J60","v":3.5639120000000002},{"$f":"K60-'Base case'!K60","v":3.5639120000000002},{"$f":"L60-'Base case'!L60","v":3.5639120000000002},{"$f":"M60-'Base case'!M60","v":3.5639120000000002},{"$f":"N60-'Base case'!N60","v":3.5639120000000002},{"$f":"O60-'Base case'!O60","v":3.5639120000000002},{"$f":"P60-'Base case'!P60","v":3.5639120000000002},{"$f":"Q60-'Base case'!Q60","v":3.5639120000000002},{"$f":"R60-'Base case'!R60","v":3.5639120000000002},{"$f":"S60-'Base case'!S60","v":3.5639120000000002},{"$f":"T60-'Base case'!T60","v":0},{"$f":"U60-'Base case'!U60","v":0},{"$f":"V60-'Base case'!V60","v":0},{"$f":"W60-'Base case'!W60","v":0},{"$f":"X60-'Base case'!X60","v":0},{"$f":"Y60-'Base case'!Y60","v":0},{"$f":"Z60-'Base case'!Z60","v":0},{"$f":"AA60-'Base case'!AA60","v":0},{"$f":"AB60-'Base case'!AB60","v":0},{"$f":"AC60-'Base case'!AC60","v":0},{"$f":"AD60-'Base case'!AD60","v":0},{"$f":"AE60-'Base case'!AE60","v":0},{"$f":"AF60-'Base case'!AF60","v":0}]
[null,null,"Internal rate of return","Per cent",null,{"$f":"IRR(F60:AI60,7%)","v":-2.7016368248699352E-2}]
[null,null,"Net profit","$m, pv",null,{"$f":"NPV('Cost assumptions'!$E$5,'CDS case - revenue share set'!F60:AI60)","v":-4.341887274958018}]
[null,null,"Operating margin (year 10)","Per cent",null,{"$f":"(O46+O57)/ABS(O57)","v":9.6772852161269629E-2}]
[]
[null,"Difference to base case"]
[null,null,"Net profit","$m, pv",null,{"$f":"F62-'Base case'!F62","v":24.724460655558584}]
[]
[]
[]
[]
[]
[null,"NPV summary",null,"$m, pv"]
[null,null,"Revenue "]
[null,null,"Gate fees",{"$f":"NPV('Cost assumptions'!$E$5,F74:AI74)","v":19.878499333830639},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F8+F9,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G8+G9,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H8+H9,0)","v":2.8653900000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I8+I9,0)","v":2.8653900000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J8+J9,0)","v":2.8653900000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K8+K9,0)","v":2.8653900000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L8+L9,0)","v":2.8653900000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M8+M9,0)","v":2.8653900000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N8+N9,0)","v":2.8653900000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O8+O9,0)","v":2.8653900000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P8+P9,0)","v":2.8653900000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q8+Q9,0)","v":2.8653900000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R8+R9,0)","v":2.8653900000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S8+S9,0)","v":2.8653900000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T8+T9,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U8+U9,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V8+V9,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W8+W9,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X8+X9,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y8+Y9,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z8+Z9,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA8+AA9,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB8+AB9,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC8+AC9,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD8+AD9,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE8+AE9,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF8+AF9,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG8+AG9,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH8+AH9,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI8+AI9,0)","v":0}]
[null,null,"Sale of outputs",{"$f":"NPV('Cost assumptions'!$E$5,F75:AI75)","v":9.2728174250544289},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F11:F27),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G11:G27),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H11:H27),0)","v":1.3366319999999998},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I11:I27),0)","v":1.3366319999999998},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J11:J27),0)","v":1.3366319999999998},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K11:K27),0)","v":1.3366319999999998},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L11:L27),0)","v":1.3366319999999998},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M11:M27),0)","v":1.3366319999999998},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N11:N27),0)","v":1.3366319999999998},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O11:O27),0)","v":1.3366319999999998},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P11:P27),0)","v":1.3366319999999998},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q11:Q27),0)","v":1.3366319999999998},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R11:R27),0)","v":1.3366319999999998},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S11:S27),0)","v":1.3366319999999998},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T11:T27),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U11:U27),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V11:V27),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W11:W27),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X11:X27),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y11:Y27),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z11:Z27),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA11:AA27),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB11:AB27),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC11:AC27),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD11:AD27),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE11:AE27),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF11:AF27),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG11:AG27),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH11:AH27),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI11:AI27),0)","v":0}]
[null,null,"CDS refunds",{"$f":"NPV('Cost assumptions'!$E$5,F76:AI76)","v":25.376358940050881},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F29:F45),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G29:G45),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H29:H45),0)","v":3.6578799999999996},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I29:I45),0)","v":3.6578799999999996},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J29:J45),0)","v":3.6578799999999996},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K29:K45),0)","v":3.6578799999999996},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L29:L45),0)","v":3.6578799999999996},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M29:M45),0)","v":3.6578799999999996},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N29:N45),0)","v":3.6578799999999996},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O29:O45),0)","v":3.6578799999999996},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P29:P45),0)","v":3.6578799999999996},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q29:Q45),0)","v":3.6578799999999996},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R29:R45),0)","v":3.6578799999999996},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S29:S45),0)","v":3.6578799999999996},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T29:T45),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U29:U45),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V29:V45),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W29:W45),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X29:X45),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y29:Y45),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z29:Z45),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA29:AA45),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB29:AB45),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC29:AC45),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD29:AD45),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE29:AE45),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF29:AF45),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG29:AG45),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH29:AH45),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI29:AI45),0)","v":0}]
[null,null,"Costs"]
[null,null,"Capital costs",{"$f":"NPV('Cost assumptions'!$E$5,F78:AI78)","v":-9.1530919730980873},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F49,0)","v":-5.0625},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G49,0)","v":-5.0625},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H49,0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I49,0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J49,0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K49,0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L49,0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M49,0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N49,0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O49,0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P49,0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q49,0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R49,0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S49,0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T49,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U49,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V49,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W49,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X49,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y49,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z49,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA49,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB49,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC49,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD49,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE49,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF49,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG49,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH49,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI49,0)","v":0}]
[null,null,"Operating costs",{"$f":"NPV('Cost assumptions'!$E$5,F79:AI79)","v":-40.690848787654339},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F51+F52,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G51+G52,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H51+H52,0)","v":-5.8653899999999997},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I51+I52,0)","v":-5.8653899999999997},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J51+J52,0)","v":-5.8653899999999997},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K51+K52,0)","v":-5.8653899999999997},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L51+L52,0)","v":-5.8653899999999997},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M51+M52,0)","v":-5.8653899999999997},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N51+N52,0)","v":-5.8653899999999997},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O51+O52,0)","v":-5.8653899999999997},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P51+P52,0)","v":-5.8653899999999997},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q51+Q52,0)","v":-5.8653899999999997},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R51+R52,0)","v":-5.8653899999999997},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S51+S52,0)","v":-5.8653899999999997},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T51+T52,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U51+U52,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V51+V52,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W51+W52,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X51+X52,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y51+Y52,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z51+Z52,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA51+AA52,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB51+AB52,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC51+AC52,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD51+AD52,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE51+AE52,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF51+AF52,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG51+AG52,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH51+AH52,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI51+AI52,0)","v":0}]
[null,null,"Disposal costs",{"$f":"NPV('Cost assumptions'!$E$5,F80:AI80)","v":-8.075191588083598},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F53,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G53,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H53,0)","v":-1.1639999999999999},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I53,0)","v":-1.1639999999999999},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J53,0)","v":-1.1639999999999999},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K53,0)","v":-1.1639999999999999},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L53,0)","v":-1.1639999999999999},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M53,0)","v":-1.1639999999999999},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N53,0)","v":-1.1639999999999999},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O53,0)","v":-1.1639999999999999},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P53,0)","v":-1.1639999999999999},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q53,0)","v":-1.1639999999999999},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R53,0)","v":-1.1639999999999999},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S53,0)","v":-1.1639999999999999},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T53,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U53,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V53,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W53,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X53,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y53,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z53,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA53,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB53,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC53,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD53,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE53,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF53,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG53,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH53,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI53,0)","v":0}]
[null,null,"CDS costs",{"$f":"NPV('Cost assumptions'!$E$5,F81:AI81)","v":-0.95043062505794917},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,F54+F55+F56,0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,G54+G55+G56,0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,H54+H55+H56,0)","v":-0.13700000000000001},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,I54+I55+I56,0)","v":-0.13700000000000001},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,J54+J55+J56,0)","v":-0.13700000000000001},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,K54+K55+K56,0)","v":-0.13700000000000001},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,L54+L55+L56,0)","v":-0.13700000000000001},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,M54+M55+M56,0)","v":-0.13700000000000001},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,N54+N55+N56,0)","v":-0.13700000000000001},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,O54+O55+O56,0)","v":-0.13700000000000001},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,P54+P55+P56,0)","v":-0.13700000000000001},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Q54+Q55+Q56,0)","v":-0.13700000000000001},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,R54+R55+R56,0)","v":-0.13700000000000001},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,S54+S55+S56,0)","v":-0.13700000000000001},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,T54+T55+T56,0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,U54+U55+U56,0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,V54+V55+V56,0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,W54+W55+W56,0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,X54+X55+X56,0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Y54+Y55+Y56,0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,Z54+Z55+Z56,0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AA54+AA55+AA56,0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AB54+AB55+AB56,0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AC54+AC55+AC56,0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AD54+AD55+AD56,0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AE54+AE55+AE56,0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AF54+AF55+AF56,0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AG54+AG55+AG56,0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AH54+AH55+AH56,0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,AI54+AI55+AI56,0)","v":0}]
[null,null,"Check",null,null,{"$f":"SUM(F74:F81)-F60","v":0},{"$f":"SUM(G74:G81)-G60","v":0},-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,-1.5543122344752192E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Comemrcial neutrality calculations"]
[]
[null,null,"Revenue"]
[null,null,"Gate fees","$m",null,{"$f":"SUM(F9)","v":0},{"$f":"SUM(G9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Product sales","$m",null,{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDS","$m",null,{"$f":"SUM(F38:F45)","v":0},{"$f":"SUM(G38:G45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,"Operating costs","$m",null,{"$f":"F52*((1-F$3)*'Revenue assumptions'!$D$6+F$3*'CDS assumptions'!$I$5)","v":0},{"$f":"G52*((1-G$3)*'Revenue assumptions'!$D$6+G$3*'CDS assumptions'!$I$5)","v":0},{"$f":"H52*((1-H$3)*'Revenue assumptions'!$D$6+H$3*'CDS assumptions'!$I$5)","v":0},{"$f":"I52*((1-I$3)*'Revenue assumptions'!$D$6+I$3*'CDS assumptions'!$I$5)","v":0},{"$f":"J52*((1-J$3)*'Revenue assumptions'!$D$6+J$3*'CDS assumptions'!$I$5)","v":0},{"$f":"K52*((1-K$3)*'Revenue assumptions'!$D$6+K$3*'CDS assumptions'!$I$5)","v":0},{"$f":"L52*((1-L$3)*'Revenue assumptions'!$D$6+L$3*'CDS assumptions'!$I$5)","v":0},{"$f":"M52*((1-M$3)*'Revenue assumptions'!$D$6+M$3*'CDS assumptions'!$I$5)","v":0},{"$f":"N52*((1-N$3)*'Revenue assumptions'!$D$6+N$3*'CDS assumptions'!$I$5)","v":0},{"$f":"O52*((1-O$3)*'Revenue assumptions'!$D$6+O$3*'CDS assumptions'!$I$5)","v":0},{"$f":"P52*((1-P$3)*'Revenue assumptions'!$D$6+P$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Q52*((1-Q$3)*'Revenue assumptions'!$D$6+Q$3*'CDS assumptions'!$I$5)","v":0},{"$f":"R52*((1-R$3)*'Revenue assumptions'!$D$6+R$3*'CDS assumptions'!$I$5)","v":0},{"$f":"S52*((1-S$3)*'Revenue assumptions'!$D$6+S$3*'CDS assumptions'!$I$5)","v":0},{"$f":"T52*((1-T$3)*'Revenue assumptions'!$D$6+T$3*'CDS assumptions'!$I$5)","v":0},{"$f":"U52*((1-U$3)*'Revenue assumptions'!$D$6+U$3*'CDS assumptions'!$I$5)","v":0},{"$f":"V52*((1-V$3)*'Revenue assumptions'!$D$6+V$3*'CDS assumptions'!$I$5)","v":0},{"$f":"W52*((1-W$3)*'Revenue assumptions'!$D$6+W$3*'CDS assumptions'!$I$5)","v":0},{"$f":"X52*((1-X$3)*'Revenue assumptions'!$D$6+X$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Y52*((1-Y$3)*'Revenue assumptions'!$D$6+Y$3*'CDS assumptions'!$I$5)","v":0},{"$f":"Z52*((1-Z$3)*'Revenue assumptions'!$D$6+Z$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AA52*((1-AA$3)*'Revenue assumptions'!$D$6+AA$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AB52*((1-AB$3)*'Revenue assumptions'!$D$6+AB$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AC52*((1-AC$3)*'Revenue assumptions'!$D$6+AC$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AD52*((1-AD$3)*'Revenue assumptions'!$D$6+AD$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AE52*((1-AE$3)*'Revenue assumptions'!$D$6+AE$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AF52*((1-AF$3)*'Revenue assumptions'!$D$6+AF$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AG52*((1-AG$3)*'Revenue assumptions'!$D$6+AG$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AH52*((1-AH$3)*'Revenue assumptions'!$D$6+AH$3*'CDS assumptions'!$I$5)","v":0},{"$f":"AI52*((1-AI$3)*'Revenue assumptions'!$D$6+AI$3*'CDS assumptions'!$I$5)","v":0}]
[null,null,"Disposal costs","$m",null,{"$f":"F53*((1-F$3)*'Revenue assumptions'!$E$6+F$3*'CDS assumptions'!$J$5)","v":0},{"$f":"G53*((1-G$3)*'Revenue assumptions'!$E$6+G$3*'CDS assumptions'!$J$5)","v":0},{"$f":"H53*((1-H$3)*'Revenue assumptions'!$E$6+H$3*'CDS assumptions'!$J$5)","v":0},{"$f":"I53*((1-I$3)*'Revenue assumptions'!$E$6+I$3*'CDS assumptions'!$J$5)","v":0},{"$f":"J53*((1-J$3)*'Revenue assumptions'!$E$6+J$3*'CDS assumptions'!$J$5)","v":0},{"$f":"K53*((1-K$3)*'Revenue assumptions'!$E$6+K$3*'CDS assumptions'!$J$5)","v":0},{"$f":"L53*((1-L$3)*'Revenue assumptions'!$E$6+L$3*'CDS assumptions'!$J$5)","v":0},{"$f":"M53*((1-M$3)*'Revenue assumptions'!$E$6+M$3*'CDS assumptions'!$J$5)","v":0},{"$f":"N53*((1-N$3)*'Revenue assumptions'!$E$6+N$3*'CDS assumptions'!$J$5)","v":0},{"$f":"O53*((1-O$3)*'Revenue assumptions'!$E$6+O$3*'CDS assumptions'!$J$5)","v":0},{"$f":"P53*((1-P$3)*'Revenue assumptions'!$E$6+P$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Q53*((1-Q$3)*'Revenue assumptions'!$E$6+Q$3*'CDS assumptions'!$J$5)","v":0},{"$f":"R53*((1-R$3)*'Revenue assumptions'!$E$6+R$3*'CDS assumptions'!$J$5)","v":0},{"$f":"S53*((1-S$3)*'Revenue assumptions'!$E$6+S$3*'CDS assumptions'!$J$5)","v":0},{"$f":"T53*((1-T$3)*'Revenue assumptions'!$E$6+T$3*'CDS assumptions'!$J$5)","v":0},{"$f":"U53*((1-U$3)*'Revenue assumptions'!$E$6+U$3*'CDS assumptions'!$J$5)","v":0},{"$f":"V53*((1-V$3)*'Revenue assumptions'!$E$6+V$3*'CDS assumptions'!$J$5)","v":0},{"$f":"W53*((1-W$3)*'Revenue assumptions'!$E$6+W$3*'CDS assumptions'!$J$5)","v":0},{"$f":"X53*((1-X$3)*'Revenue assumptions'!$E$6+X$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Y53*((1-Y$3)*'Revenue assumptions'!$E$6+Y$3*'CDS assumptions'!$J$5)","v":0},{"$f":"Z53*((1-Z$3)*'Revenue assumptions'!$E$6+Z$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AA53*((1-AA$3)*'Revenue assumptions'!$E$6+AA$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AB53*((1-AB$3)*'Revenue assumptions'!$E$6+AB$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AC53*((1-AC$3)*'Revenue assumptions'!$E$6+AC$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AD53*((1-AD$3)*'Revenue assumptions'!$E$6+AD$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AE53*((1-AE$3)*'Revenue assumptions'!$E$6+AE$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AF53*((1-AF$3)*'Revenue assumptions'!$E$6+AF$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AG53*((1-AG$3)*'Revenue assumptions'!$E$6+AG$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AH53*((1-AH$3)*'Revenue assumptions'!$E$6+AH$3*'CDS assumptions'!$J$5)","v":0},{"$f":"AI53*((1-AI$3)*'Revenue assumptions'!$E$6+AI$3*'CDS assumptions'!$J$5)","v":0}]
[null,null,"CDS variable costs","$m",null,{"$f":"F56","v":0},{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"$m, pv"]
[null,null,"Net operating profit (excl fixed operating costs)",{"$f":"NPV('Cost assumptions'!$E$5,F96:AI96)","v":0},null,{"$f":"IF(F$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(F87:F94),0)","v":0},{"$f":"IF(G$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(G87:G94),0)","v":0},{"$f":"IF(H$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(H87:H94),0)","v":0},{"$f":"IF(I$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(I87:I94),0)","v":0},{"$f":"IF(J$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(J87:J94),0)","v":0},{"$f":"IF(K$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(K87:K94),0)","v":0},{"$f":"IF(L$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(L87:L94),0)","v":0},{"$f":"IF(M$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(M87:M94),0)","v":0},{"$f":"IF(N$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(N87:N94),0)","v":0},{"$f":"IF(O$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(O87:O94),0)","v":0},{"$f":"IF(P$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(P87:P94),0)","v":0},{"$f":"IF(Q$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Q87:Q94),0)","v":0},{"$f":"IF(R$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(R87:R94),0)","v":0},{"$f":"IF(S$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(S87:S94),0)","v":0},{"$f":"IF(T$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(T87:T94),0)","v":0},{"$f":"IF(U$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(U87:U94),0)","v":0},{"$f":"IF(V$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(V87:V94),0)","v":0},{"$f":"IF(W$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(W87:W94),0)","v":0},{"$f":"IF(X$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(X87:X94),0)","v":0},{"$f":"IF(Y$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Y87:Y94),0)","v":0},{"$f":"IF(Z$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(Z87:Z94),0)","v":0},{"$f":"IF(AA$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AA87:AA94),0)","v":0},{"$f":"IF(AB$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AB87:AB94),0)","v":0},{"$f":"IF(AC$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AC87:AC94),0)","v":0},{"$f":"IF(AD$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AD87:AD94),0)","v":0},{"$f":"IF(AE$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AE87:AE94),0)","v":0},{"$f":"IF(AF$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AF87:AF94),0)","v":0},{"$f":"IF(AG$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AG87:AG94),0)","v":0},{"$f":"IF(AH$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AH87:AH94),0)","v":0},{"$f":"IF(AI$2<'Cost assumptions'!$E$3+'Cost assumptions'!$E$4,SUM(AI87:AI94),0)","v":0}]
[]
[]
[null,null,"Change in gate fee revenue","$m",null,{"$f":"'Base case'!F95-'CDS case - no revenue share'!F96","v":0},{"$f":"'Base case'!G95-'CDS case - no revenue share'!G96","v":0},{"$f":"'Base case'!H95-'CDS case - no revenue share'!H96","v":0},{"$f":"'Base case'!I95-'CDS case - no revenue share'!I96","v":0},{"$f":"'Base case'!J95-'CDS case - no revenue share'!J96","v":0},{"$f":"'Base case'!K95-'CDS case - no revenue share'!K96","v":0},{"$f":"'Base case'!L95-'CDS case - no revenue share'!L96","v":0},{"$f":"'Base case'!M95-'CDS case - no revenue share'!M96","v":0},{"$f":"'Base case'!N95-'CDS case - no revenue share'!N96","v":0},{"$f":"'Base case'!O95-'CDS case - no revenue share'!O96","v":0},{"$f":"'Base case'!P95-'CDS case - no revenue share'!P96","v":0},{"$f":"'Base case'!Q95-'CDS case - no revenue share'!Q96","v":0},{"$f":"'Base case'!R95-'CDS case - no revenue share'!R96","v":0},{"$f":"'Base case'!S95-'CDS case - no revenue share'!S96","v":0},{"$f":"'Base case'!T95-'CDS case - no revenue share'!T96","v":0},{"$f":"'Base case'!U95-'CDS case - no revenue share'!U96","v":0},{"$f":"'Base case'!V95-'CDS case - no revenue share'!V96","v":0},{"$f":"'Base case'!W95-'CDS case - no revenue share'!W96","v":0},{"$f":"'Base case'!X95-'CDS case - no revenue share'!X96","v":0},{"$f":"'Base case'!Y95-'CDS case - no revenue share'!Y96","v":0},{"$f":"'Base case'!Z95-'CDS case - no revenue share'!Z96","v":0},{"$f":"'Base case'!AA95-'CDS case - no revenue share'!AA96","v":0},{"$f":"'Base case'!AB95-'CDS case - no revenue share'!AB96","v":0},{"$f":"'Base case'!AC95-'CDS case - no revenue share'!AC96","v":0},{"$f":"'Base case'!AD95-'CDS case - no revenue share'!AD96","v":0},{"$f":"'Base case'!AE95-'CDS case - no revenue share'!AE96","v":0},{"$f":"'Base case'!AF95-'CDS case - no revenue share'!AF96","v":0},{"$f":"'Base case'!AG95-'CDS case - no revenue share'!AG96","v":0},{"$f":"'Base case'!AH95-'CDS case - no revenue share'!AH96","v":0},{"$f":"'Base case'!AI95-'CDS case - no revenue share'!AI96","v":0}]
[]
[null,null,"Revised gate fee with CDS","$/tonne",null,{"$f":"IF(F3=1,('CDS case - no revenue share'!F9+'CDS case - revenue share set'!F99)/('CDS case - revenue share set'!F4*'CDS assumptions'!$I$5),0)","v":0},{"$f":"IF(G3=1,('CDS case - no revenue share'!G9+'CDS case - revenue share set'!G99)/('CDS case - revenue share set'!G4*'CDS assumptions'!$I$5),0)","v":0},{"$f":"IF(H3=1,('CDS case - no revenue share'!H9+'CDS case - revenue share set'!H99)/('CDS case - revenue share set'!H4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I3=1,('CDS case - no revenue share'!I9+'CDS case - revenue share set'!I99)/('CDS case - revenue share set'!I4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J3=1,('CDS case - no revenue share'!J9+'CDS case - revenue share set'!J99)/('CDS case - revenue share set'!J4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K3=1,('CDS case - no revenue share'!K9+'CDS case - revenue share set'!K99)/('CDS case - revenue share set'!K4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L3=1,('CDS case - no revenue share'!L9+'CDS case - revenue share set'!L99)/('CDS case - revenue share set'!L4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M3=1,('CDS case - no revenue share'!M9+'CDS case - revenue share set'!M99)/('CDS case - revenue share set'!M4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(N3=1,('CDS case - no revenue share'!N9+'CDS case - revenue share set'!N99)/('CDS case - revenue share set'!N4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(O3=1,('CDS case - no revenue share'!O9+'CDS case - revenue share set'!O99)/('CDS case - revenue share set'!O4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(P3=1,('CDS case - no revenue share'!P9+'CDS case - revenue share set'!P99)/('CDS case - revenue share set'!P4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Q3=1,('CDS case - no revenue share'!Q9+'CDS case - revenue share set'!Q99)/('CDS case - revenue share set'!Q4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(R3=1,('CDS case - no revenue share'!R9+'CDS case - revenue share set'!R99)/('CDS case - revenue share set'!R4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(S3=1,('CDS case - no revenue share'!S9+'CDS case - revenue share set'!S99)/('CDS case - revenue share set'!S4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(T3=1,('CDS case - no revenue share'!T9+'CDS case - revenue share set'!T99)/('CDS case - revenue share set'!T4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(U3=1,('CDS case - no revenue share'!U9+'CDS case - revenue share set'!U99)/('CDS case - revenue share set'!U4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(V3=1,('CDS case - no revenue share'!V9+'CDS case - revenue share set'!V99)/('CDS case - revenue share set'!V4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(W3=1,('CDS case - no revenue share'!W9+'CDS case - revenue share set'!W99)/('CDS case - revenue share set'!W4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(X3=1,('CDS case - no revenue share'!X9+'CDS case - revenue share set'!X99)/('CDS case - revenue share set'!X4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y3=1,('CDS case - no revenue share'!Y9+'CDS case - revenue share set'!Y99)/('CDS case - revenue share set'!Y4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z3=1,('CDS case - no revenue share'!Z9+'CDS case - revenue share set'!Z99)/('CDS case - revenue share set'!Z4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA3=1,('CDS case - no revenue share'!AA9+'CDS case - revenue share set'!AA99)/('CDS case - revenue share set'!AA4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB3=1,('CDS case - no revenue share'!AB9+'CDS case - revenue share set'!AB99)/('CDS case - revenue share set'!AB4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC3=1,('CDS case - no revenue share'!AC9+'CDS case - revenue share set'!AC99)/('CDS case - revenue share set'!AC4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD3=1,('CDS case - no revenue share'!AD9+'CDS case - revenue share set'!AD99)/('CDS case - revenue share set'!AD4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE3=1,('CDS case - no revenue share'!AE9+'CDS case - revenue share set'!AE99)/('CDS case - revenue share set'!AE4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF3=1,('CDS case - no revenue share'!AF9+'CDS case - revenue share set'!AF99)/('CDS case - revenue share set'!AF4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG3=1,('CDS case - no revenue share'!AG9+'CDS case - revenue share set'!AG99)/('CDS case - revenue share set'!AG4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AH3=1,('CDS case - no revenue share'!AH9+'CDS case - revenue share set'!AH99)/('CDS case - revenue share set'!AH4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI3=1,('CDS case - no revenue share'!AI9+'CDS case - revenue share set'!AI99)/('CDS case - revenue share set'!AI4*'CDS assumptions'!$I$5),0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Apply revised gate fee",{"$f":"IF(Scenarios!D15=\"Yes\",1,0)","v":1},null,{"$f":"$D$103*F99","v":0},{"$f":"$D$103*G99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Revenue scenario",{"$f":"D107","v":"Revenue scenario"},"Year for look-up",{"$f":"INDEX(F2:AI2,1,MATCH(1,F3:AI3,0))","v":3}]
[null,null,null,"% change","$m"]
[]
[null,null,"Revenue",{"$f":"INDEX($F$46:$AI$46,1,$G$107)/INDEX('Base case'!$F$46:$AI$46,1,$G$107)-1","v":0.83060881311719759},{"$f":"INDEX($F$46:$AI$46,1,$G$107)","v":7.8599020000000008}]
[null,null,"Operating costs (all)",{"$f":"INDEX($F$57:$AI$57,1,$G$107)/INDEX('Base case'!$F$57:$AI$57,1,$G$107)-1","v":3.3361250697927503E-4},{"$f":"INDEX($F$57:$AI$57,1,$G$107)","v":-7.1663899999999998}]
[null,null,"Operating profit",{"$f":"INDEX($F$60:$AI$60,1,$G$107)/INDEX('Base case'!$F$60:$AI$60,1,$G$107)-1","v":-1.2416081382385735},{"$f":"INDEX($F$60:$AI$60,1,$G$107)","v":0.69351200000000102}]
[]
[]
[]
[]
[null,null,"CDS revenue per input tonne",null,null,{"$f":"SUM(F29:F36)/(F4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G29:G36)/(G4*'CDS assumptions'!$I$4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H29:H36)/(H4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(I29:I36)/(I4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(J29:J36)/(J4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(K29:K36)/(K4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(L29:L36)/(L4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(M29:M36)/(M4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(N29:N36)/(N4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(O29:O36)/(O4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(P29:P36)/(P4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(Q29:Q36)/(Q4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(R29:R36)/(R4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(S29:S36)/(S4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(T29:T36)/(T4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(U29:U36)/(U4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(V29:V36)/(V4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(W29:W36)/(W4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(X29:X36)/(X4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(Y29:Y36)/(Y4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(Z29:Z36)/(Z4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AA29:AA36)/(AA4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AB29:AB36)/(AB4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AC29:AC36)/(AC4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AD29:AD36)/(AD4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AE29:AE36)/(AE4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AF29:AF36)/(AF4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AG29:AG36)/(AG4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AH29:AH36)/(AH4*'CDS assumptions'!$I$4)","v":63.828658577017436},{"$f":"SUM(AI29:AI36)/(AI4*'CDS assumptions'!$I$4)","v":63.828658577017436}]

{"sheet":"CDS assumptions","index":11,"n_rows":63,"n_cols":26,"rows_kept":63,"cut":false,"hidden":true,"merged":[[34,14,34,15]]}
[null,null,"Impact of CDS on CDS eligible materials","Impact of CDS on all MRF materials","Price change from CDS","Price change from CDS",null,null,"Shares with CDS"]
[null,null,"Per cent","Per cent","$/tonne","%",null,null,"Input","Waste"]
[null,"Tonnes input",{"$f":"C4*'Revenue assumptions'!D5+C5*'Revenue assumptions'!D6","v":-0.19999999999999998},{"$f":"D4*'Revenue assumptions'!D5+D5*'Revenue assumptions'!D6","v":-4.4869999999999993E-2},null,null,null,"Total",{"$f":"SUM(I4:I5)","v":1},{"$f":"SUM(J4:J5)","v":1}]
[null,"   council",{"$f":"SUMPRODUCT(C7:C15,C38:C46,'Revenue assumptions'!D14:D22)/SUMPRODUCT(C38:C46,'Revenue assumptions'!D14:D22)","v":-0.19999999999999998},{"$f":"SUMPRODUCT(D7:D15,'Revenue assumptions'!D14:D22)","v":-4.4869999999999993E-2},null,null,null,"Council",{"$f":"'Revenue assumptions'!D5*(1+'CDS assumptions'!D4)/('Revenue assumptions'!D5*(1+'CDS assumptions'!D4)+'Revenue assumptions'!D6*(1+'CDS assumptions'!D5))","v":1},{"$f":"'Revenue assumptions'!E5*(1+'CDS assumptions'!C15)/('Revenue assumptions'!E5*(1+'CDS assumptions'!C15)+'Revenue assumptions'!E6*(1+'CDS assumptions'!C25))","v":1}]
[null,"   commercial",{"$f":"SUMPRODUCT(C17:C25,C51:C59,'Revenue assumptions'!D29:D37)/SUMPRODUCT(C51:C59,'Revenue assumptions'!D29:D37)","v":0},{"$f":"SUMPRODUCT(D17:D25,'Revenue assumptions'!D29:D37)","v":0},null,null,null,"Commercial",{"$f":"'Revenue assumptions'!D6*(1+'CDS assumptions'!D5)/('Revenue assumptions'!D5*(1+'CDS assumptions'!D4)+'Revenue assumptions'!D6*(1+'CDS assumptions'!D5))","v":0},{"$f":"'Revenue assumptions'!E6*(1+'CDS assumptions'!C25)/('Revenue assumptions'!E5*(1+'CDS assumptions'!C15)+'Revenue assumptions'!E6*(1+'CDS assumptions'!C25))","v":0}]
[null,"Product sales from council"]
[null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},{"$f":"-Scenarios!J7","v":0},{"$f":"C7*C38","v":0},{"$f":"Scenarios!K7","v":0},{"$f":"E7/'Revenue assumptions'!E14","v":0}]
[null,{"$f":"Scenarios!H8","v":"   aluminium"},{"$f":"-Scenarios!J8","v":-0.2},-0.18000000000000002,{"$f":"Scenarios!K8","v":0},{"$f":"E8/'Revenue assumptions'!E15","v":0}]
[null,{"$f":"Scenarios!H9","v":"   other metals"},{"$f":"-Scenarios!J9","v":0},0,{"$f":"Scenarios!K9","v":0},{"$f":"E9/'Revenue assumptions'!E16","v":0}]
[null,{"$f":"Scenarios!H10","v":"   glass"},{"$f":"-Scenarios!J10","v":-0.2},-0.12,{"$f":"Scenarios!K10","v":0},{"$f":"E10/'Revenue assumptions'!E17","v":0}]
[null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},{"$f":"-Scenarios!J11","v":-0.2},-0.05,{"$f":"Scenarios!K11","v":0},{"$f":"E11/'Revenue assumptions'!E18","v":0}]
[null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},{"$f":"-Scenarios!J12","v":-0.2},-4.0000000000000001E-3,{"$f":"Scenarios!K12","v":0},{"$f":"E12/'Revenue assumptions'!E19","v":0}]
[null,{"$f":"Scenarios!H13","v":"   plastics - PET"},{"$f":"-Scenarios!J13","v":-0.2},-0.13,{"$f":"Scenarios!K13","v":0},{"$f":"E13/'Revenue assumptions'!E20","v":0}]
[null,{"$f":"Scenarios!H14","v":"   other"},{"$f":"-Scenarios!J14","v":-0.2},0,{"$f":"Scenarios!K14","v":0},{"$f":"E14/'Revenue assumptions'!E21","v":0}]
[null,"   waste",{"$f":"-Scenarios!J15","v":0},0,{"$f":"Scenarios!K15","v":0},{"$f":"E15/'Revenue assumptions'!E22","v":0}]
[null,"Product sales from commercial"]
[null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},0,{"$f":"C17*C51","v":0},{"$f":"E7","v":0},{"$f":"E17/'Revenue assumptions'!E29","v":0}]
[null,{"$f":"Scenarios!H8","v":"   aluminium"},0,0,{"$f":"E8","v":0},{"$f":"E18/'Revenue assumptions'!E30","v":0}]
[null,{"$f":"Scenarios!H9","v":"   other metals"},0,0,0,{"$f":"E19/'Revenue assumptions'!E31","v":0}]
[null,{"$f":"Scenarios!H10","v":"   glass"},0,0,0,{"$f":"E20/'Revenue assumptions'!E32","v":0}]
[null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},0,0,0,{"$f":"E21/'Revenue assumptions'!E33","v":0}]
[null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},0,0,0,{"$f":"E22/'Revenue assumptions'!E34","v":0}]
[null,{"$f":"Scenarios!H13","v":"   plastics - PET"},0,0,0,{"$f":"E23/'Revenue assumptions'!E35","v":0}]
[null,{"$f":"Scenarios!H14","v":"   other"},0,0,0,{"$f":"E24/'Revenue assumptions'!E36","v":0}]
[null,"   waste",0,0,0,{"$f":"E25/'Revenue assumptions'!E37","v":0}]
[]
[]
[null,"Cost of CDS administration"]
[null,null,null,"Chosen",null,"Low","Medium","High"]
[null,"Fixed","$m/facility per year",{"$f":"INDEX(F30:H30,1,MATCH('Other inputs'!$C$10,'CDS assumptions'!$F$29:$H$29,0))","v":0.13700000000000001},null,{"$f":"G30*0.8","v":0.10960000000000002},{"$f":"'MRF inputs'!E44/1000000","v":0.13700000000000001},{"$f":"G30*1.2","v":0.16440000000000002}]
[null,"Per tonne of inputs","$/tonne",{"$f":"INDEX(F31:H31,1,MATCH('Other inputs'!$C$10,'CDS assumptions'!$F$29:$H$29,0))","v":0},null,0,0,0]
[null,"Per tonne of CDS eligible material","$/tonne",{"$f":"INDEX(F32:H32,1,MATCH('Other inputs'!$C$10,'CDS assumptions'!$F$29:$H$29,0))","v":0},null,0,0,0]
[]
[]
[null,"Revenue impacts of CDS - council",null,null,null,null,null,null,null,null,null,"Without CDS","With CDS",null,"Check against eligible containers per tonne",null,null,null,"Build up of container numbers"]
[null,null,"Share of tonnes covered by refund",null,"Containers per tonne of CDS material","Additional revenue per tonne of output","Average container weight","Implied containers per tonne","Share of materials","Containers per input tonne","Total share eligible for CDS",{"$f":"SUMPRODUCT(C38:C46,'Revenue assumptions'!D14:D22)","v":0.22434999999999999},{"$f":"SUMPRODUCT(D38:D46,'Revenue assumptions'!D14:D22*(1+'CDS assumptions'!D7:D15))","v":0.17947999999999997},null,"Preliminary eligible contaner factor","Model figure",null,null,null,"Average weight of a container","Number of containers in a tonne of eligible material","Amount of material that is eligible (before diversion)","Number of containers per tonne of material","Check against approximate eligible container factors","Share of input tonnes","Number of containers per tonne of inputs"]
[null,null,"Without CDS","With CDS","No/tonne","$/tonne","Grams","No.","Per cent","No.",null,null,null,null,"Containers/tonne","Containers/tonne",null,null,null,"Grams","No","Per cent","No",null,"Per cent","No."]
[null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},0,{"$f":"C38*(1+C7)/(C38*(1+C7)+1-C38)","v":0},{"$f":"1000000/G38","v":5000},{"$f":"E38*$C$61*D38","v":0},200,{"$f":"1000000/G38","v":5000},{"$f":"Scenarios!I7","v":0.47399999999999998},null,null,null,null,null,0,{"$f":"D38*E38","v":0},null,null,{"$f":"B38","v":"   paper and cardboard"},{"$f":"G38","v":200},{"$f":"E38","v":5000},{"$f":"C38","v":0},{"$f":"U38*V38","v":0},{"$f":"O38","v":0},{"$f":"I38","v":0.47399999999999998},{"$f":"W38*Y38","v":0}]
[null,{"$f":"Scenarios!H8","v":"   aluminium"},0.9,0.87804878048780477,{"$f":"1000000/G39","v":66666.666666666672},5560.9756097560976,15,{"$f":"1000000/G39","v":66666.666666666672},{"$f":"Scenarios!I8","v":7.0000000000000001E-3},null,null,null,null,null,60000,{"$f":"D39*E39","v":58536.585365853658},null,null,"   aluminium",{"$f":"G39","v":15},{"$f":"E39","v":66666.666666666672},{"$f":"C39","v":0.9},{"$f":"U39*V39","v":60000.000000000007},60000,7.0000000000000001E-3,420.00000000000006]
[null,{"$f":"Scenarios!H9","v":"   other metals"},0,0,66666.666666666672,0,15,66666.666666666672,{"$f":"Scenarios!I9","v":2.3E-2},null,null,null,null,null,0,0,null,null,"   other metals",15,66666.666666666672,0,0,0,2.3E-2,0]
[null,{"$f":"Scenarios!H10","v":"   glass"},0.6,0.54545454545454541,3333.3333333333335,172.72727272727272,300,3333.3333333333335,{"$f":"Scenarios!I10","v":0.33800000000000002},null,null,null,null,null,2000,1818.181818181818,null,null,"   glass",300,3333.3333333333335,0.6,2000,2000,0.33800000000000002,676]
[null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},{"$f":"IF(Scenarios!D8=\"Segregated\",12.5%,25%)","v":0.25},0.2105263157894737,33333.333333333336,666.66666666666674,30,33333.333333333336,{"$f":"Scenarios!I11","v":6.0999999999999999E-2},null,null,null,null,null,8000,7017.543859649124,null,null,"   plastics - mixed",30,33333.333333333336,0.25,8333.3333333333339,8000,6.0999999999999999E-2,508.33333333333337]
[null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},0.02,1.6064257028112452E-2,{"$f":"1000000/G43","v":33333.333333333336},50.870147255689439,30,{"$f":"1000000/G43","v":33333.333333333336},{"$f":"Scenarios!I12","v":0},null,null,null,null,null,600,535.47523427041506,null,null,"   plastics - hdpe",30,33333.333333333336,0.02,666.66666666666674,600,0,0]
[null,{"$f":"Scenarios!H13","v":"   plastics - PET"},0.65,0.5977011494252874,33333.333333333336,1892.7203065134104,30,33333.333333333336,{"$f":"Scenarios!I13","v":0},null,null,null,null,null,20000,19923.371647509583,null,null,"   plastics - PET",30,33333.333333333336,0.65,21666.666666666668,20000,0,0]
[null,{"$f":"Scenarios!H14","v":"   other"},0,0,33333.333333333336,0,30,33333.333333333336,{"$f":"Scenarios!I14","v":0},null,null,null,null,null,0,0,null,null,"   other",30,33333.333333333336,0,0,0,0,0]
[null,"   waste",0,0,5000,0,200,5000,{"$f":"Scenarios!I15","v":9.7000000000000003E-2},null,null,null,null,null,0,0,null,null,"   waste",200,5000,0,0,0,9.7000000000000003E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(Z38:Z46)","v":1604.3333333333335}]
[null,"Revenue impacts of CDS - commercial",null,null,null,null,null,null,null,null,null,"Without CDS","With CDS"]
[null,null,"Share of tonnes covered by refund",null,"Containers per tonne of CDS material","Additional revenue per tonne of output","Average container weight",null,null,null,"Total share eligible for CDS",{"$f":"SUMPRODUCT(C51:C59,'Revenue assumptions'!D29:D37)","v":0.22434999999999999},{"$f":"SUMPRODUCT(D51:D59,'Revenue assumptions'!D29:D37*(1+'CDS assumptions'!D17:D25))","v":0.22434999999999999}]
[null,null,"Without CDS","With CDS","No/tonne","$/tonne","Grams"]
[null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},{"$f":"C38","v":0},{"$f":"C51*(1+C17)/(C51*(1+C17)+1-C51)","v":0},{"$f":"1000000/G51","v":5000},{"$f":"E51*$C$61*D51","v":0},{"$f":"G38","v":200}]
[null,{"$f":"Scenarios!H8","v":"   aluminium"},{"$f":"C39","v":0.9},0.90000000000000013,{"$f":"1000000/G52","v":66666.666666666672},5700.0000000000018,{"$f":"G39","v":15}]
[null,{"$f":"Scenarios!H9","v":"   other metals"},0,0,66666.666666666672,0,15]
[null,{"$f":"Scenarios!H10","v":"   glass"},0.6,0.6,3333.3333333333335,190,300]
[null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},0.25,0.25,33333.333333333336,791.66666666666674,30]
[null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},0.02,0.02,{"$f":"1000000/G56","v":33333.333333333336},63.333333333333343,30]
[null,{"$f":"Scenarios!H13","v":"   plastics - PET"},0.65,0.65000000000000013,33333.333333333336,2058.3333333333339,30]
[null,{"$f":"Scenarios!H14","v":"   other"},0,0,33333.333333333336,0,{"$f":"G45","v":30}]
[null,"   waste",0,0,5000,0,{"$f":"G46","v":200}]
[]
[null,"Refund per container ($/container to MRF)",{"$f":"Scenarios!D18/100","v":9.5000000000000001E-2}]
[]
[null,"Year of CDS start",{"$f":"'Other inputs'!C8+'Cost assumptions'!E6","v":3}]

{"sheet":"Cost assumptions","index":12,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[null,"General assumptions"]
[null,null,"Economic life","Years of operation",12]
[null,null,"First year of operation","Year",3]
[null,null,"Real pre-tax WACC","Per cent",{"$f":"'Other inputs'!C4","v":7.0000000000000007E-2}]
[null,null,"Years spread for capital costs","Years",{"$f":"E4-1","v":2}]
[]
[null,"Cost tables"]
[null,null,"Capital costs (upfront)","$/tonne annual capacity",{"$f":"'Other inputs'!D13*(1+G21)","v":150}]
[null,null,"Operating and maintenance costs"]
[null,null,"   fixed","$/tonne capacity",{"$f":"(E13-E12)*E15","v":44.444444444444443}]
[null,null,"   variable","$/tonne input",{"$f":"Scenarios!$D$10*'Cost assumptions'!E13","v":50}]
[null,null," total","$/tonne input",{"$f":"'MRF inputs'!E24*(1+G25)","v":100}]
[]
[null,null,"Assumed average capacity use","Per cent",{"$f":"'MRF inputs'!E31","v":0.88888888888888884}]
[]
[null,null,"Check = 0 when diversion equals 0",null,{"$f":"('CDS case - revenue share set'!H4*'Cost assumptions'!E12+'CDS case - revenue share set'!H5*'Cost assumptions'!E11)/'CDS case - revenue share set'!H4-'Cost assumptions'!E13","v":2.3488949148283496}]
[]
[null,"Cost adjustors"]
[null,null,null,"Low","Medium","High","Chosen"]
[null,null,"Capital costs (upfront)",-0.1,0,0.1,{"$f":"INDEX($D21:$F21,1,MATCH('Other inputs'!$C$5,'Cost assumptions'!$D$20:$F$20,0))","v":0}]
[null,null,"Operating and maintenance costs"]
[null,null,"   fixed",-0.1,0,0.1,{"$f":"INDEX($D23:$F23,1,MATCH('Other inputs'!$C$5,'Cost assumptions'!$D$20:$F$20,0))","v":0}]
[null,null,"   variable",-0.1,0,0.1,{"$f":"INDEX($D24:$F24,1,MATCH('Other inputs'!$C$5,'Cost assumptions'!$D$20:$F$20,0))","v":0}]

{"sheet":"Revenue assumptions","index":13,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Material flow shares - council v commercial included in model"]
[null,null,null,"Tonnes input","Waste",null,null,"Commercial share"]
[null,null,"Total",{"$f":"SUM(D5:D6)","v":1},{"$f":"SUM(E5:E6)","v":1},null,null,null,"Actual","Allowed in model"]
[null,null,"   council",{"$f":"J5","v":1},{"$f":"D5*D22/(D5*D22+D6*D37)","v":1},null,null,"   council",{"$f":"1-I6","v":0.75},{"$f":"IF(Scenarios!D14=\"Yes\",'Revenue assumptions'!I5,1)","v":1}]
[null,null,"   commercial",{"$f":"J6","v":0},{"$f":"D6*D37/(D5*D22+D6*D37)","v":0},null,null,"   commercial",{"$f":"'MRF inputs'!E28/'MRF inputs'!E26","v":0.25},{"$f":"100%-J5","v":0}]
[]
[]
[null,"Material flow shares - council"]
[null,null,null,"Share of input tonnes","Unit prices/fees"]
[null,null,null,"Per cent","$/tonne"]
[null,null,"Tonnes input",{"$f":"SUM(D14:D22)","v":1},{"$f":"D44","v":50}]
[null,null,"Product sales"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},{"$f":"Scenarios!I7","v":0.47399999999999998},{"$f":"D47","v":50}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},{"$f":"Scenarios!I8","v":7.0000000000000001E-3},1200]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},{"$f":"Scenarios!I9","v":2.3E-2},40]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},{"$f":"Scenarios!I10","v":0.33800000000000002},-70]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},{"$f":"Scenarios!I11","v":6.0999999999999999E-2},200]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},{"$f":"Scenarios!I12","v":0},300]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},{"$f":"Scenarios!I13","v":0},300]
[null,null,{"$f":"Scenarios!H14","v":"   other"},null,100]
[null,null,"   waste",{"$f":"Scenarios!I15","v":9.7000000000000003E-2},-200]
[]
[null,"Material flow shares - commercial"]
[null,null,null,"Share of input tonnes","Unit prices/fees"]
[null,null,null,"Per cent","$/tonne"]
[null,null,"Tonnes input",1,{"$f":"D45","v":100}]
[null,null,"Product sales"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},{"$f":"D14","v":0.47399999999999998},{"$f":"D47","v":50}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},{"$f":"D15","v":7.0000000000000001E-3},1200]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},2.3E-2,40]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},0.33800000000000002,-70]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},6.0999999999999999E-2,200]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},0,300]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},0,300]
[null,null,{"$f":"Scenarios!H14","v":"   other"},0,100]
[null,null,"   waste",9.7000000000000003E-2,-200]
[]
[]
[null,"Unit price input table"]
[null,null,null,"Unit prices/fees",null,"Unit price at start of contract","Difference",null,"Price change since contract start"]
[null,null,null,"$/tonne",null,"$/tonne","$/tonne",null,"$/input tonne",{"$f":"SUMPRODUCT(G47:G55,'MRF inputs'!D7:D15)","v":-50.449999999999996}]
[null,null,"Tonnes input"]
[null,null,"   council",{"$f":"'MRF inputs'!D20","v":50}]
[null,null,"   commercial",{"$f":"'MRF inputs'!D21","v":100}]
[null,null,"Product sales"]
[null,null,{"$f":"Scenarios!H7","v":"   paper and cardboard"},{"$f":"'MRF inputs'!E7*(1+$D$64)","v":50},null,{"$f":"'MRF inputs'!F7","v":150},{"$f":"D47-F47","v":-100}]
[null,null,{"$f":"Scenarios!H8","v":"   aluminium"},{"$f":"'MRF inputs'!E8*(1+$D$64)","v":1200},null,{"$f":"'MRF inputs'!F8","v":1200},{"$f":"D48-F48","v":0}]
[null,null,{"$f":"Scenarios!H9","v":"   other metals"},{"$f":"'MRF inputs'!E9*(1+$D$64)","v":40},null,{"$f":"'MRF inputs'!F9","v":40},{"$f":"D49-F49","v":0}]
[null,null,{"$f":"Scenarios!H10","v":"   glass"},{"$f":"'MRF inputs'!E10*(1+$D$64)","v":-70},null,{"$f":"'MRF inputs'!F10","v":-70},0]
[null,null,{"$f":"Scenarios!H11","v":"   plastics - mixed"},{"$f":"'MRF inputs'!E11*(1+$D$64)","v":200},null,{"$f":"'MRF inputs'!F11","v":250},-50]
[null,null,{"$f":"Scenarios!H12","v":"   plastics - hdpe"},{"$f":"'MRF inputs'!E12*(1+$D$64)","v":300},null,{"$f":"'MRF inputs'!F12","v":430},-130]
[null,null,{"$f":"Scenarios!H13","v":"   plastics - PET"},{"$f":"'MRF inputs'!E13*(1+$D$64)","v":300},null,{"$f":"'MRF inputs'!F13","v":380},-80]
[null,null,{"$f":"Scenarios!H14","v":"   other"},{"$f":"'MRF inputs'!E14*(1+$D$64)","v":100},null,{"$f":"'MRF inputs'!F14","v":100},0]
[null,null,"   waste",{"$f":"'MRF inputs'!E15*(1+$D$64)","v":-200},null,{"$f":"'MRF inputs'!F15","v":-200},0]
[]
[]
[]
[]
[null,"Adjustor for price sensitivity - not applied to gate fees or waste costs"]
[null,null,"Low",-0.2]
[null,null,"Medium",0]
[null,null,"High",0.2]
[null,null,"Chosen",{"$f":"INDEX($D$61:$D$63,MATCH('Other inputs'!C6,'Revenue assumptions'!$C$61:$C$63,0),1)","v":0}]
[]
[]
[null,"Size of MRF (tonnes per year)"]
[null,null,"Chosen",{"$f":"'MRF inputs'!E26","v":80000}]